{"text_format":"3","workbook":"xlsx","n_sheets":80,"sheets":["Obliczenia","Zestawienie","Tabela_numerow","Oferta","Koszty 2025","Zmiany","translate","Bilans","AWH-P004","AWH-P006","Bilans-AWH-P006","AWH-P008","Bilans-AWH-P008","Bilans-AWH-P004","AWH-P012T","AWH-P014T","EE","Tauron","PGNiG","Meteo","Dane","Budynek","251.A06","Bilans-D16","Bilans-D13","Bilans-D10","Bilans-D08","Bilans-D06","Bilans-D04","Bilans-A16","Bilans-A14","Bilans-A12","Bilans-E08","Bilans-E06","Bilans-B08","Bilans-B06","Bilans-B04","Bilans-251-A10","Bilans-251-A13","Bilans-151-A13","Bilans-151-A16","Bilans-151-A10","Bilans-151-A08","Bilans-E10","251.A10","Bilans-251-A16","Bilans-251-A19","251.A13","251.A16","251.A19","151.A10","151.A08","151.A06","151.A04","Bilans-151-A06","251.A08","Bilans-251-A06","Bilans-251-A08","Bilans-151-A04","151.A13","151.A16","D16","D13","D10","251.A04","Bilans-251-A04","Bilans-AWH-P012","Bilans-AWH-P014","D08","E10","E08","E06","D06","D04","A16","A14","A12","B08","B06","B04"],"not_rendered":{"charts":5,"images":122,"macros":1,"external_links":2,"defined_names":55},"bounds":{"halvings":6},"read":"whole","date_system":"1900"}

{"sheet":"Obliczenia","index":0,"n_rows":201,"n_cols":52,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,16],[7,2,8,14],[10,2,11,9],[15,2,17,5],[16,7,16,9],[16,10,16,11],[18,2,20,5],[19,7,19,9],[19,10,19,11],[22,10,22,11],[24,2,26,5],[27,2,29,4],[28,7,28,9],[28,10,28,11],[29,7,29,9],[31,7,31,9],[31,10,31,11],[32,7,32,9],[33,2,35,5],[34,7,34,9],[34,10,34,11],[35,7,35,9],[36,2,38,5],[37,7,37,9],[37,10,37,11],[38,7,38,9],[45,2,45,4],[45,6,45,8],[45,10,45,12],[45,14,45,16],[46,2,49,2],[46,6,49,6],[46,10,49,10],[46,14,49,14],[47,15,47,16],[54,10,54,12],[57,3,58,6],[57,7,58,7],[69,1,81,1],[79,11,80,14],[79,15,80,15],[79,16,80,16],[79,17,80,17],[83,2,83,9],[85,15,85,17],[92,13,94,17],[118,11,119,17],[127,15,127,16],[128,15,128,16],[129,15,129,16],[140,2,141,5],[140,7,141,10],[140,12,141,16],[156,9,156,10],[156,13,158,13],[158,9,158,10],[160,7,160,10],[164,10,164,11],[185,10,187,17],[188,8,189,8],[191,5,191,6],[197,6,197,7],[199,2,200,14]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-11-07"},null,"wersja 07/11/25"]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[{"$nulls":26},"Grzejniki niskotemperaturowe 45/35"]
[null,null,"Symulację przygotowano dla…",{"$nulls":23},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":26},"Wybór"]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[]
[{"$nulls":26},"Ogrzewanie podłogowe"]
[null,null,"Powierzchnia grzewcza budynku",{"$nulls":23},"Grzejniki niskotemperaturowe 45/35"]
[{"$nulls":7},149,null,null,"[ m2 ]",{"$nulls":15},"Grzejniki niskotemperaturowe 55/45"]
[{"$nulls":8},"35 - 1500",{"$nulls":17},"Grzejniki wysokotemperaturowe 70/55"]
[null,null,"Standard wykonania budynku",{"$nulls":10},"Standard wykonania budynku | EU",{"$nulls":12},"Wybór"]
[{"$nulls":7},80,null,null,"[ kWh/m2/rok ]",null,null,"Dom energooszczędny",null,null,"50-60","[kWh/m2rok]",{"$nulls":8},{"$f":"AA18","v":"Grzejniki wysokotemperaturowe 70/55"}]
[{"$nulls":8},"5 - 300",{"$nulls":4},"Dom budowany obecnie WT2021",null,null,"70-80","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, dobra izolacja cieplna",null,null,"90-120","[kWh/m2rok]"]
[null,null,"Lokalizacja (strefa klimatyczna)",{"$nulls":7},{"$f":"IF(Dane!E10=-16,\"[ I strefa ]\",IF(Dane!E10=-18,\"[ II strefa ]\",IF(Dane!E10=-20,\"[ III strefa ]\",IF(Dane!E10=-22,\"[ IV strefa ]\",\"[ V strefa ]\"))))","v":"[ V strefa ]"},null,null,"Dom istniejący, słaba izolacja cieplna",null,null,"130-160","[kWh/m2rok]"]
[{"$nulls":13},"Dom istniejący, bez izolacji cieplnej",null,null,"> 170","[kWh/m2rok]"]
[null,null,"System ogrzewania budynku"]
[]
[{"$nulls":13},"Skrócony bilans energetyczny budynku"]
[null,null,"Temperatura pomieszczeń",{"$nulls":10},"Szacowana moc obliczeniowa budynku",null,null,{"$f":"Budynek!D10","v":5.96},"[kW]"]
[{"$nulls":7},20,null,null,"[ °C ]",null,null,"Szacowane zapotrzebowanie energii",null,null,{"$f":"Q30+Q31","v":15409},"[kWh/rok]"]
[{"$nulls":7},"17 - 25",{"$nulls":5},"Szacowane zapotrzebowanie energii CO",null,null,{"$f":"INT(Bilans!BL25)","v":12812},"[kWh/rok]"]
[{"$nulls":13},"Szacowane zapotrzebowanie energii CWU",null,null,{"$f":"Dane!E22","v":2597},"[kWh/rok]"]
[null,null,"Liczba mieszkańców",{"$nulls":4},4,null,null,{"$f":"IF(H32=1,\"[ osoba ]\",IF(H32<5,\"[ osoby ]\",\"[ osób ]\"))","v":"[ osoby ]"}]
[{"$nulls":7},44,null,null,"[ °C ]"]
[null,null,"Symulacja doboru"]
[{"$nulls":3},{"$f":"IF(D48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(D48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(D48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(D48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(D48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(D48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(D48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(D48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(D48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(D48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(D48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(D48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(D48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(D48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(D48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(D48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(D48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(D48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(D48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(D48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(D48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(D48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(D48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(D48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(D48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(D48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(D48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(D48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(D48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(D48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(D48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(D48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(D48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(D48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(D48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 1xx-S 101.B04"},{"$nulls":3},{"$f":"IF(H48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(H48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(H48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(H48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(H48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(H48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(H48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(H48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(H48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(H48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(H48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(H48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(H48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(H48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(H48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(H48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(H48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(H48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(H48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(H48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(H48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(H48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(H48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(H48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(H48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(H48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(H48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(H48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(H48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(H48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(H48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(H48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(H48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(H48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(H48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 2xx-S 201.E08"},{"$nulls":3},{"$f":"IF(L48=\"100-A B06\",\"Vitocal 100-A 101.B06\",IF(L48=\"100-A B08\",\"Vitocal 100-A 101.B08\",IF(L48=\"100-A A10\",\"Vitocal 100-A 101.A10\",IF(L48=\"100-A A12\",\"Vitocal 100-A 101.A12\",IF(L48=\"100-A A14\",\"Vitocal 100-A 101.A14\",IF(L48=\"100-A A16\",\"Vitocal 100-A 101.A16\",IF(L48=\"100-A A18\",\"Vitocal 100-A 101.A18\",IF(L48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(L48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(L48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(L48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(L48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(L48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(L48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(L48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(L48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(L48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(L48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(L48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(L48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(L48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(L48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(L48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(L48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(L48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(L48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(L48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(L48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(L48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(L48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(L48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(L48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(L48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(L48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(L48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))))","v":"Vitocal 2xx-S 201.E06"},{"$nulls":3},{"$f":"IF(P48=\"AWH-P 004\",\"Carrier 30AWH-P004HP\",IF(P48=\"AWH-P 006\",\"Carrier 30AWH-P006HP\",IF(P48=\"AWH-P 008\",\"Carrier 30AWH-P008HP\",IF(P48=\"AWH-P 012T\",\"Carrier 30AWH-P012HP\",IF(P48=\"AWH-P 014T\",\"Carrier 30AWH-P014HP\",IF(P48=\"200-S E10\",\"Vitocal 2xx-S 201.E10\",IF(P48=\"200-S E06\",\"Vitocal 2xx-S 201.E06\",IF(P48=\"200-S E08\",\"Vitocal 2xx-S 201.E08\",IF(P48=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(P48=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(P48=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(P48=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(P48=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(P48=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(P48=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(P48=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(P48=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(P48=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(P48=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(P48=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(P48=\"150-A A04\",\"Vitocal 15x-A 151.A04\",IF(P48=\"150-A A06\",\"Vitocal 15x-A 151.A06\",IF(P48=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(P48=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(P48=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(P48=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(P48=\"250-A A04\",\"Vitocal 25x-A 251.A04\",IF(P48=\"250-A A06\",\"Vitocal 25x-A 251.A06\",IF(P48=\"250-A A08\",\"Vitocal 25x-A 251.A08\",IF(P48=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(P48=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(P48=\"250-A A16\",\"Vitocal 25x-A 251.A16\",IF(P48=\"250-A A19\",\"Vitocal 25x-A 251.A19\")))))))))))))))))))))))))))))))))","v":"Vitocal 2xx-S 201.E08"}]
[{"$nulls":14},"Kaskada (ilość pomp)",null,1,{"$nulls":8},{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",1,0)","v":0}]
[]
[{"$nulls":39},"Montaż mono",8500]
[{"$nulls":22},1,{"$nulls":25},"naj k inwe","naj k eksp","naj amort","suma"]
[{"$nulls":11},"Udział energii z sieci elektroenergetycznej",{"$nulls":4},{"$f":"100-Q77","v":{"v":27.73867354326289,"d":"28"}},"%",{"$nulls":9},"250-A A04",null,null,{"$f":"Meteo!B13","v":"Hel"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S D08\")","v":"200-S D08"},"Vitocal 2xx-S 201.D08",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-D08'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-D08'!F28,'Bilans-D08'!F15))","v":3.5636832820380016},{"$f":"'Bilans-D08'!F19","v":3.109369347438052},{"$f":"'Bilans-D08'!G4","v":3.483847754140663},{"$f":"'Bilans-D08'!G7","v":3.484131414620382},{"$f":"'Bilans-D08'!G2","v":5151.6644485381},{"$f":"('D08'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":48906.61409699999},{"$f":"(AN78*(1-1.05^10)/(1-1.05)+AO78)/11","v":10336.699628174509},{"$f":"'D08'!E44","v":-16.6},-16.6,{"$f":"Bilans!AG9","v":1},48906.61409699999,5151.6644485381,10336.699628174509,"","","",0]
[{"$nulls":11},"Ta instalacja uchroni naszą planetę przed emisją:",{"$nulls":4},{"$f":"IF(Bilans!CH16>0,Bilans!CH16,\"Nie dotyczy\")","v":{"v":1387.3896053012413,"d":"1387"}},"kg CO2 rocznie *",{"$nulls":9},"250-A A16",null,null,{"$f":"Meteo!B18","v":"Kielce"},null,null,"150-A A06",{"$f":"IF(AH83=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH83=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH83=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH83=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH83=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH83=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH83=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH83=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH83=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH83=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH83=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH83=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH83=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH83=\"150-A A13\",\"Vitocal 15x-A 151.A13\",IF(AH83=\"150-A A16\",\"Vitocal 15x-A 151.A16\",IF(AH83=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH83=\"150-A A08\",\"Vitocal 15x-A 151.A08\",IF(AH83=\"250-A A13\",\"Vitocal 25x-A 251.A13\",IF(AH83=\"150-A A06\",\"Vitocal 15x-A 151.A06\",\"błąd\")))))))))))))))))))","v":"Vitocal 15x-A 151.A06"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-151-A06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-151-A06'!F28,'Bilans-151-A06'!F15))","v":3.443031377249069},{"$f":"'Bilans-151-A06'!F19","v":3.3430432493665223},{"$f":"'Bilans-151-A06'!G4","v":3.425465053480908},{"$f":"'Bilans-151-A06'!G7","v":3.425748643626354},{"$f":"'Bilans-151-A06'!G2","v":5314.315743440959},{"$f":"('151.A06'!$B$25+$AO$65)*$Q$55","v":48979},10529.26293827051,{"$f":"'151.A06'!E44","v":-13.6},{"$f":"IF(AQ83<=-20,\"brak\",IF(AQ83>-20,IF(AQ83<=-7,AQ83,\"brak\")))","v":-13.6},{"$f":"Bilans!AG23","v":1},48979,5314.315743440959,10529.26293827051,{"$f":"IF(AT83=$AW$69,1,\"\")","v":""},{"$f":"IF(AU83=$AX$69,1,\"\")","v":""},{"$f":"IF(AV83=$AY$69,1,\"\")","v":""},{"$f":"SUM(AW83:AY83)","v":0}]
[{"$nulls":27},{"$f":"AH101","v":"AWH-P 012T"},null,null,{"$f":"Meteo!B23","v":"Krosno"},null,null,"250-A A04","Vitocal 25x-A 251.A04",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A04'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A04'!F28,'Bilans-251-A04'!F15))","v":3.4354675475763257},{"$f":"'Bilans-251-A04'!F19","v":3.5458268364609724},{"$f":"'Bilans-251-A04'!G4","v":3.455029270027247},{"$f":"'Bilans-251-A04'!G7","v":3.4642563552335544},{"$f":"'Bilans-251-A04'!G2","v":5463.4610717393025},{"$f":"('251.A04'!$B$25+$AO$65)*$Q$55","v":55092},11255.529657499212,{"$f":"'251.A04'!E44","v":-7.7},-7.7,{"$f":"Bilans!AG28","v":1},55092,5463.4610717393025,11255.529657499212,"","","",0]
[{"$nulls":30},{"$f":"Meteo!B26","v":"Leszno"},null,null,"250-A A10",{"$f":"IF(AH91=\"100-S B04\",\"Vitocal 1xx-S 101.B04\",IF(AH91=\"100-S B06\",\"Vitocal 1xx-S 101.B06\",IF(AH91=\"100-S B08\",\"Vitocal 1xx-S 101.B08\",IF(AH91=\"100-S A12\",\"Vitocal 1xx-S 101.A12\",IF(AH91=\"100-S A14\",\"Vitocal 1xx-S 101.A14\",IF(AH91=\"100-S A16\",\"Vitocal 1xx-S 101.A16\",IF(AH91=\"200-S D04\",\"Vitocal 2xx-S 201.D04\",IF(AH91=\"200-S D06\",\"Vitocal 2xx-S 201.D06\",IF(AH91=\"200-S D08\",\"Vitocal 2xx-S 201.D08\",IF(AH91=\"200-S D10\",\"Vitocal 2xx-S 201.D10\",IF(AH91=\"200-S D13\",\"Vitocal 2xx-S 201.D13\",IF(AH91=\"200-S D16\",\"Vitocal 2xx-S 201.D16\",IF(AH91=\"150-A A10\",\"Vitocal 15x-A 151.A10\",IF(AH91=\"150-A A13\",\"Vitocal 15x-A 15x.A13\",IF(AH91=\"250-A A10\",\"Vitocal 25x-A 251.A10\",IF(AH91=\"250-A A13\",\"Vitocal 25x-A 251.A13\"))))))))))))))))","v":"Vitocal 25x-A 251.A10"},{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-251-A10'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-251-A10'!F28,'Bilans-251-A10'!F15))","v":3.9574040178133703},{"$f":"'Bilans-251-A10'!F19","v":3.6386172971370287},{"$f":"'Bilans-251-A10'!G4","v":3.9013982612602636},{"$f":"'Bilans-251-A10'!G7","v":3.901681851405709},{"$f":"'Bilans-251-A10'!G2","v":4595.822253575163},{"$f":"('251.A10'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":63142.150643999994},10995.264460177472,{"$f":"'251.A10'!E44","v":-20},"brak",{"$f":"Bilans!AG31","v":1},{"$f":"IF(AR91=\"brak\",\"\",AO91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AN91)","v":""},{"$f":"IF(AR91=\"brak\",\"\",AP91)","v":""},{"$f":"IF(AT91=$AW$69,1,\"\")","v":""},{"$f":"IF(AU91=$AX$69,1,\"\")","v":""},{"$f":"IF(AV91=$AY$69,1,\"\")","v":""},0]
[{"$nulls":30},{"$f":"Meteo!B30","v":"Łódź"},null,null,{"$f":"IF(AA13=\"Grzejniki wysokotemperaturowe 70/55\",\"\",\"200-S E06\")","v":"200-S E06"},"Vitocal 2xx-S 201.E06",{"$f":"IF(AA13=\"Ogrzewanie podłogowe\",'Bilans-E06'!F11,IF(Obliczenia!AA13=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-E06'!F28,'Bilans-E06'!F15))","v":3.675532706346164},{"$f":"'Bilans-E06'!F19","v":3.291685378699338},{"$f":"'Bilans-E06'!G4","v":3.6083887312674574},{"$f":"'Bilans-E06'!G7","v":3.6095951012581864},{"$f":"'Bilans-E06'!G2","v":5052.533815092641},{"$f":"('E06'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":46944.308277},{"$f":"(AN95*(1-1.05^10)/(1-1.05)+AO95)/11","v":10044.957785041976},{"$f":"'E06'!E44","v":-13.3},{"$f":"IF($AA$13<>\"Grzejniki wysokotemperaturowe 70/55\",IF(AQ95<=-20,\"brak\",IF(AQ95>=-20,IF(AQ95<=-7,AQ95,\"brak\"))),\"brak\")","v":-13.3},{"$f":"Bilans!AG34","v":1},46944.308277,5052.533815092641,10044.957785041976,"","",1,1]
[{"$nulls":30},{"$f":"Meteo!B35","v":"Opole"},null,null,"AWH-P 008","Carrier 30AWH-P008HP",{"$f":"IF(AA15=\"Ogrzewanie podłogowe\",'Bilans-AWH-P008'!$F$11,IF(Obliczenia!AA15=\"Grzejniki niskotemperaturowe 45/35\",'Bilans-AWH-P008'!$F$28,'Bilans-AWH-P008'!$F$15))","v":3.2923425023642925},{"$f":"'Bilans-AWH-P008'!$F$19","v":3.332960039914285},{"$f":"'Bilans-AWH-P008'!$G$4","v":3.2994474702319456},{"$f":"'Bilans-AWH-P008'!$G$7","v":3.300653840222674},{"$f":"'Bilans-AWH-P008'!$G$2","v":5500.312800831087},{"$f":"('AWH-P008'!$B$25+$AO$65)*1.059*1.041*$Q$55","v":32317.412984999995},9227.250573250632,{"$f":"'AWH-P008'!$E$44","v":-16.1},{"$f":"IF(AQ100<=-20,\"brak\",IF(AQ100>-20,IF(AQ100<=-7,AQ100,\"brak\")))","v":-16.1},{"$f":"Bilans!AG40","v":1},32317.412984999995,5500.312800831087,9227.250573250632,"","","",0]
[null,"1/2",{"$nulls":28},{"$f":"Meteo!B41","v":"Racibórz"},null,null,"Wybór:",{"$f":"AB62","v":3},{"$nulls":7},{"$f":"SUM(AQ70:AQ92)","v":-369.5}]
[{"$nulls":3},{"$f":"AE67&\" - przebieg temperatury zewnętrznej\"","v":"Zakopane - przebieg temperatury zewnętrznej"},{"$nulls":8},"Częstotliwość występowania temperatury zewnętrznej",{"$nulls":17},{"$f":"Meteo!B45","v":"Słubice"}]
[{"$nulls":30},{"$f":"Meteo!B53","v":"Wieluń"}]
[]
[null,null,"Kocioł gazowy, kondensacyjny, gaz płynny",{"$nulls":4},{"$f":"'Koszty 2025'!T50","v":{"v":6945.258911790502,"d":"6945"}},"PLN",{"v":0.43360430608548506,"d":"43%"},null,"Typ pompy ciepła",{"$nulls":3},{"$f":"Bilans!BM48","v":"Split"}]
[null,null,"Pompa ciepła solanka/woda, taryfa G12w",{"$nulls":4},{"$f":"'Koszty 2025'!J99","v":{"v":3656.898320299897,"d":"3657"}},"PLN",{"v":-0.2451620241257254,"d":"-25%"},null,"Moc akustyczna maksymalna",{"$nulls":4},{"$f":"Bilans!BJ51","v":58},"dB(A)"]
[]
[]
[null,null,{"$f":"IF(Q55=1,\"\",\"Uwaga! Należy zwrócić uwagę na minimalne odległości pomiędzy jednostkami zewnętrznymi\")","v":""}]
[]
[]
[]
[]
[{"$nulls":6},{"$f":"IF((C179+E179)>D173,0,INT(H164*1000-E179-C179))","v":4564},"kWh",{"$f":"INT(G175*(1-G177))&\" kWh\"","v":"912 kWh"},null,"Autokonsumpcja przez pompę ciepła - uniknięty koszty energii elektrycznej",{"$nulls":6},{"$f":"C179*G181","v":{"v":753.8769756139285,"d":"754 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":3644.2513122487526,"d":"3644"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"G179-INT(G175*G177)","v":{"v":2233.2513122487526,"d":"2233"}},"kWh",null,null,"Wysokość rachunków za energię elektryczną (pompa ciepła i budynek)",{"$nulls":6},{"$f":"IF(G181*G180<0,\"OPŁ. STAŁE\",G181*G180)","v":{"v":2618.3464153404766,"d":"2,618 zł"}}]
[null,null,"Diagram przepływu energii",null,null,{"$f":"\"Taryfa \"&P80","v":"Taryfa G11"},{"$nulls":4},"         Cenę RCEm (miesięczna Rynkowa cena energii) uśredniono na podstawie cen opublikowanych przez Polskie Sieci Elektroenergetyczne (PSE) z sześciu miesięcy 01-06/2023. Należy pamiętać, że cena RCEm jest zmienna, a więc kwota gromadzona na depozycie prosumenckim zależy nie tylko od ilości energii odprowadzonej do sieci, ale również wartości RCEm na koniec danego miesiąca."]
[{"$nulls":10},"Kwota depozytu prosumenckiego (wirtualny portfel prosumenta)",{"$nulls":6},{"$f":"G190*G197","v":{"v":1460.48,"d":"1,460 zł"}},{"$nulls":4},{"$f":"R192-V192","v":{"v":1460.48,"d":"1,460 zł"}}]
[null,null,{"$f":"H157-C179","v":{"v":3644.2513122487526,"d":"3644"}},"kWh",{"$f":"H159-E179","v":2240},"kWh",{"$f":"R193","v":0},"zł",null,null,"Wysokość rachunku za energię elektryczną (pompa ciepła i budynek). Bez instalacji PV",{"$nulls":6},{"$f":"R181","v":{"v":8309.35549719119,"d":"8,309 zł"}}]
[]
[null,null,{"$f":"Tauron!H12","v":{"v":0.5,"d":"0.5000"}},"zł/kWh",{"$f":"ROUND('Koszty 2025'!K139,2)","v":{"v":1.02,"d":"1.0200"}},"zł/kWh",{"$f":"ROUND((480.01+442.02+182.96+163.19)/4/1000,2)","v":{"v":0.32,"d":"0.320"}},"zł/kWh"]
[null,null,{"$f":"Tauron!L12","v":0.627},"zł/kWh",null,null,"RCEm"]
[]
[null,null,"Arkusz kalkulacyjny nie może zastąpić fachowego projektu instalacji grzewczej z pompą ciepła wykonanego przez projektanta z odpowiednimi uprawnieniami.\nAutor arkusza kalkulacyjnego nie ponosi odpowiedzialności za błędy ukryte w arkuszu, oraz za wszelkie negatywne skutki i straty wynikające z jego użytkowania. "]
[{"$nulls":16},"Autor:","PanD, 2024"]

{"sheet":"Zestawienie","index":1,"n_rows":71,"n_cols":20,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[15,15,16,18],[16,7,16,8],[16,10,16,11],[16,12,16,13],[18,15,20,18],[21,7,21,8],[21,10,21,11],[21,12,21,13],[21,15,21,18],[22,7,22,8],[22,10,22,11],[22,12,22,13],[22,15,22,18],[23,7,23,8],[23,10,23,11],[23,12,23,13],[23,15,23,18],[24,7,24,8],[24,10,24,11],[24,12,24,13],[24,15,24,18],[25,7,25,8],[25,10,25,11],[25,12,25,13],[25,15,25,18],[26,7,26,8],[26,10,26,11],[26,12,26,13],[26,15,26,18],[27,7,27,8],[27,10,27,11],[27,12,27,13],[27,15,27,18],[31,7,31,8],[31,10,31,11],[31,12,31,13],[31,15,31,18],[32,7,32,8],[32,10,32,11],[32,12,32,13],[32,15,32,18],[33,7,33,8],[33,10,33,11],[33,12,33,13],[33,15,33,18],[34,7,34,8],[34,10,34,11],[34,12,34,13],[34,15,34,18],[35,7,35,8],[35,10,35,11],[35,12,35,13],[35,15,35,18],[36,7,36,8],[36,10,36,11],[36,12,36,13],[36,15,36,18],[37,2,37,5],[40,7,40,8],[40,10,40,11],[40,12,40,13],[40,15,40,18],[41,7,41,8],[41,10,41,11],[41,12,41,13],[41,15,41,18],[42,7,42,8],[42,10,42,11],[42,12,42,13],[42,15,42,18],[46,7,46,8],[46,10,46,11],[46,12,46,13],[46,15,46,18],[47,7,47,8],[47,10,47,11],[47,12,47,13],[47,15,47,18],[48,7,48,8],[48,10,48,11],[48,12,48,13],[48,15,48,18],[49,7,49,8],[49,10,49,11],[49,12,49,13],[49,15,49,18],[50,7,50,8],[50,10,50,11],[50,12,50,13],[50,15,50,18],[51,7,51,8],[51,10,51,11],[51,12,51,13],[51,15,51,18],[55,7,55,8],[55,10,55,11],[55,12,55,13],[55,15,55,18],[56,7,56,8],[56,10,56,11],[56,12,56,13],[56,15,56,18],[57,7,57,8],[57,10,57,11],[57,12,57,13],[57,15,57,18],[58,7,58,8],[58,10,58,11],[58,12,58,13],[58,15,58,18],[59,7,59,8],[59,10,59,11],[59,12,59,13],[59,15,59,18],[60,7,60,8],[60,10,60,11],[60,12,60,13],[60,15,60,18],[64,7,64,8],[64,10,64,11],[64,12,64,13],[64,15,64,18],[65,7,65,8],[65,10,65,11],[65,12,65,13],[65,15,65,18],[66,7,66,8],[66,10,66,11],[66,12,66,13],[66,15,66,18],[67,7,67,8],[67,10,67,11],[67,12,67,13],[67,15,67,18],[68,7,68,8],[68,10,68,11],[68,12,68,13],[68,15,68,18],[69,7,69,8],[69,10,69,11],[69,12,69,13],[69,15,69,18],[70,7,70,8],[70,10,70,11],[70,12,70,13],[70,15,70,18]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-11-07"},null,{"$f":"Obliczenia!P3","v":"wersja 07/11/25"}]
[]
[]
[]
[]
[null,null,"Zestawienie wyników symulacji"]
[]
[]
[null,null,"Zestawienie wyników symulacji wszystkich pomp ciepła"]
[]
[]
[]
[]
[{"$nulls":15},"Przybliżone roczne koszty ogrzewania"]
[{"$nulls":3},"Model pompy ciepła",{"$nulls":3},"Punkt biwalentny",null,null,"SCOPPC",null,"SCOPinstalacji"]
[]
[{"$nulls":15},"Uwaga! Koszty eksploatacji wybranego modelu pompy ciepła, oszacowane z większą dokładnością, znajdują się w zakładce \"Koszty 2023\""]
[]
[]
[{"$nulls":3},"AquaSnap 30AWH-P 004HP",{"$nulls":3},{"$f":"'AWH-P004'!$E$44","v":-5.3},null,null,{"$f":"ROUND('Bilans-AWH-P004'!$K$13,2)","v":3.04},null,{"$f":"ROUND('Bilans-AWH-P004'!$K$14,3)","v":3.063},null,null,{"$f":"ROUND('Bilans-AWH-P004'!$G$2,0)","v":{"v":6455,"d":"6,455.00 zł"}},{"$nulls":3},{"$f":"IF(H22<-7,IF(H22>-17,P22,\"\"))","v":false}]
[{"$nulls":3},"AquaSnap 30AWH-P 006HP",{"$nulls":3},{"$f":"'AWH-P006'!$E$44","v":-9.4},null,null,{"$f":"ROUND('Bilans-AWH-P006'!$K$13,2)","v":3.18},null,{"$f":"ROUND('Bilans-AWH-P006'!$K$14,3)","v":3.184},null,null,{"$f":"ROUND('Bilans-AWH-P006'!$G$2,0)","v":{"v":5889,"d":"5,889.00 zł"}},{"$nulls":3},{"$f":"IF(H23<-7,IF(H23>-17,P23,\"\"))","v":{"v":5889,"d":"5,889.00 zł"}}]
[{"$nulls":3},"AquaSnap 30AWH-P 008HP",{"$nulls":3},{"$f":"'AWH-P008'!$E$44","v":-16.1},null,null,{"$f":"ROUND('Bilans-AWH-P008'!$K$13,2)","v":3.3},null,{"$f":"ROUND('Bilans-AWH-P008'!$K$14,3)","v":3.301},null,null,{"$f":"ROUND('Bilans-AWH-P008'!$G$2,0)","v":{"v":5500,"d":"5,500.00 zł"}},{"$nulls":3},{"$f":"IF(H24<-7,IF(H24>-17,P24,\"\"))","v":{"v":5500,"d":"5,500.00 zł"}}]
[{"$nulls":3},"AquaSnap 30AWH-P 012HP",{"$nulls":3},{"$f":"'AWH-P012T'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWH-P012'!$K$13,2)","v":3.33},null,{"$f":"ROUND('Bilans-AWH-P012'!$K$14,3)","v":3.328},null,null,{"$f":"ROUND('Bilans-AWH-P012'!$G$2,0)","v":{"v":5406,"d":"5,406.00 zł"}},{"$nulls":3},{"$f":"IF(H25<-7,IF(H25>-17,P25,\"\"))","v":""}]
[{"$nulls":3},"AquaSnap 30AWH-P 014HP",{"$nulls":3},{"$f":"'AWH-P014T'!$E$44","v":-20},null,null,{"$f":"ROUND('Bilans-AWH-P014'!$K$13,2)","v":3.22},null,{"$f":"ROUND('Bilans-AWH-P014'!$K$14,3)","v":3.221},null,null,{"$f":"ROUND('Bilans-AWH-P014'!$G$2,0)","v":{"v":5532,"d":"5,532.00 zł"}},{"$nulls":3},{"$f":"IF(H26<-7,IF(H26>-17,P26,\"\"))","v":""}]
[]
[]
[]
[]
[]
[{"$nulls":3},"Vitocal 1xx-S 101.B04",{"$nulls":3},{"$f":"'B04'!E44","v":-8.3},null,null,{"$f":"ROUND('Bilans-B04'!K13,2)","v":3.13},null,{"$f":"ROUND('Bilans-B04'!K14,3)","v":3.141},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B04'!$G$2,0))","v":{"v":6027,"d":"6,027.00 zł"}},{"$nulls":3},{"$f":"IF(H32<-7,IF(H32>-17,P32,\"\"))","v":{"v":6027,"d":"6,027.00 zł"}}]
[{"$nulls":3},"Vitocal 1xx-S 101.B06",{"$nulls":3},{"$f":"'B06'!E44","v":-10.2},null,null,{"$f":"ROUND('Bilans-B06'!K13,2)","v":3.1},null,{"$f":"ROUND('Bilans-B06'!K14,3)","v":3.101},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B06'!$G$2,0))","v":{"v":6063,"d":"6,063.00 zł"}},{"$nulls":3},{"v":6063,"d":"6,063.00 zł"}]
[{"$nulls":3},"Vitocal 1xx-S 101.B08",{"$nulls":3},{"$f":"'B08'!E44","v":-18.9},null,null,{"$f":"ROUND('Bilans-B08'!K13,2)","v":3.25},null,{"$f":"ROUND('Bilans-B08'!K14,3)","v":3.255},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-B08'!$G$2,0))","v":{"v":5514,"d":"5,514.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 1xx-S 101.A12",{"$nulls":3},{"$f":"'A12'!E44","v":-19.6},null,null,{"$f":"ROUND('Bilans-A12'!K13,2)","v":3.08},null,{"$f":"ROUND('Bilans-A12'!K14,3)","v":3.08},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A12'!$G$2,0))","v":{"v":5854,"d":"5,854.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 1xx-S 101.A14",{"$nulls":3},{"$f":"'A14'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A14'!K13,2)","v":3.09},null,{"$f":"ROUND('Bilans-A14'!K14,3)","v":3.093},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A14'!$G$2,0))","v":{"v":5817,"d":"5,817.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 1xx-S 101.A16",{"$nulls":3},{"$f":"'A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-A16'!K13,2)","v":3.03},null,{"$f":"ROUND('Bilans-A16'!K14,3)","v":3.03},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-A16'!$G$2,0))","v":{"v":5920,"d":"5,920.00 zł"}},{"$nulls":3},""]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.E06 R32",{"$nulls":3},{"$f":"'E06'!E44","v":-13.3},null,null,{"$f":"ROUND('Bilans-E06'!K13,2)","v":3.61},null,{"$f":"ROUND('Bilans-E06'!K14,3)","v":3.61},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E06'!$G$2,0))","v":{"v":5053,"d":"5,053.00 zł"}},{"$nulls":3},{"$f":"IF(H41<-7,IF(H41>-17,P41,\"\"))","v":{"v":5053,"d":"5,053.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.E08 R32",{"$nulls":3},{"$f":"'E08'!E44","v":-16.5},null,null,{"$f":"ROUND('Bilans-E08'!K13,2)","v":3.67},null,{"$f":"ROUND('Bilans-E08'!K14,3)","v":3.674},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E08'!$G$2,0))","v":{"v":4932,"d":"4,932.00 zł"}},{"$nulls":3},{"$f":"IF(H42<-7,IF(H42>-17,P42,\"\"))","v":{"v":4932,"d":"4,932.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.E10 R32",{"$nulls":3},{"$f":"'E10'!E44","v":-19.3},null,null,{"$f":"ROUND('Bilans-E10'!K13,2)","v":3.58},null,{"$f":"ROUND('Bilans-E10'!K14,3)","v":3.578},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-E10'!$G$2,0))","v":{"v":5031,"d":"5,031.00 zł"}},{"$nulls":3},{"$f":"IF(H43<-7,IF(H43>-17,P43,\"\"))","v":""}]
[]
[]
[]
[{"$nulls":3},"Vitocal 2xx-S 201.D04",{"$nulls":3},{"$f":"'D04'!E44","v":-7.5},null,null,{"$f":"ROUND('Bilans-D04'!K13,2)","v":3.02},null,{"$f":"ROUND('Bilans-D04'!K14,3)","v":3.031},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D04'!$G$2,0))","v":{"v":6237,"d":"6,237.00 zł"}},{"$nulls":3},{"$f":"IF(H47<-7,IF(H47>-17,P47,\"\"))","v":{"v":6237,"d":"6,237.00 zł"}}]
[{"$nulls":3},"Vitocal 2xx-S 201.D08",{"$nulls":3},{"$f":"'D08'!E44","v":-16.6},null,null,{"$f":"ROUND('Bilans-D08'!K13,2)","v":3.48},null,{"$f":"ROUND('Bilans-D08'!K14,3)","v":3.484},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D08'!$G$2,0))","v":{"v":5152,"d":"5,152.00 zł"}},{"$nulls":3},{"v":5152,"d":"5,152.00 zł"}]
[{"$nulls":3},"Vitocal 2xx-S 201.D10",{"$nulls":3},{"$f":"'D10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D10'!K13,2)","v":3.68},null,{"$f":"ROUND('Bilans-D10'!K13,3)","v":3.684},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D10'!$G$2,0))","v":{"v":4839,"d":"4,839.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 2xx-S 201.D13",{"$nulls":3},{"$f":"'D13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D13'!K13,2)","v":3.57},null,{"$f":"ROUND('Bilans-D13'!K14,3)","v":3.569},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D13'!$G$2,0))","v":{"v":5006,"d":"5,006.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 2xx-S 201.D16",{"$nulls":3},{"$f":"'D16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-D16'!K13,2)","v":3.55},null,{"$f":"ROUND('Bilans-D16'!K14,3)","v":3.555},null,null,{"$f":"IF(Bilans!$C$3=\"Grzejniki wysokotemperaturowe 70/55\",\"brak zastosowania dla 70/55\",ROUND('Bilans-D16'!$G$2,0))","v":{"v":5027,"d":"5,027.00 zł"}},{"$nulls":3},""]
[]
[]
[]
[{"$nulls":3},"Vitocal 15x-A 151.A04",{"$nulls":3},{"$f":"'151.A04'!E44","v":-7.7},null,null,{"$f":"ROUND('Bilans-151-A04'!K13,2)","v":3.28},null,{"$f":"ROUND('Bilans-151-A04'!K14,2)","v":3.29},null,null,{"$f":"ROUND('Bilans-151-A04'!G2,0)","v":{"v":5772,"d":"5,772.00 zł"}},{"$nulls":3},{"$f":"IF(H56<-7,IF(H56>-17,P56,\"\"))","v":{"v":5772,"d":"5,772.00 zł"}}]
[{"$nulls":3},"Vitocal 15x-A 151.A06",{"$nulls":3},{"$f":"'151.A06'!E44","v":-13.6},null,null,{"$f":"ROUND('Bilans-151-A06'!K13,2)","v":3.43},null,{"$f":"ROUND('Bilans-151-A06'!K14,2)","v":3.43},null,null,{"$f":"ROUND('Bilans-151-A06'!G2,0)","v":{"v":5314,"d":"5,314.00 zł"}},{"$nulls":3},{"v":5314,"d":"5,314.00 zł"}]
[{"$nulls":3},"Vitocal 15x-A 151.A08",{"$nulls":3},{"$f":"'151.A08'!E44","v":-16.6},null,null,{"$f":"ROUND('Bilans-151-A08'!K13,2)","v":3.39},null,{"$f":"ROUND('Bilans-151-A08'!K14,2)","v":3.39},null,null,{"$f":"ROUND('Bilans-151-A08'!G2,0)","v":{"v":5325,"d":"5,325.00 zł"}},{"$nulls":3},{"v":5325,"d":"5,325.00 zł"}]
[{"$nulls":3},"Vitocal 15x-A 151.A10",{"$nulls":3},{"$f":"'151.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A10'!K13,2)","v":3.61},null,{"$f":"ROUND('Bilans-151-A10'!K14,2)","v":3.61},null,null,{"$f":"ROUND('Bilans-151-A10'!G2,0)","v":{"v":4965,"d":"4,965.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 15x-A 151.A13",{"$nulls":3},{"$f":"'151.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A13'!K13,2)","v":3.43},null,{"$f":"ROUND('Bilans-151-A13'!K14,2)","v":3.43},null,null,{"$f":"ROUND('Bilans-151-A13'!G2,0)","v":{"v":5243,"d":"5,243.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 15x-A 151.A16",{"$nulls":3},{"$f":"'151.A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-151-A16'!K13,2)","v":3.44},null,{"$f":"ROUND('Bilans-151-A16'!K14,2)","v":3.44},null,null,{"$f":"ROUND('Bilans-151-A16'!G2,0)","v":{"v":5214,"d":"5,214.00 zł"}},{"$nulls":3},""]
[]
[]
[{"$nulls":3},"Vitocal 25x-A 251.A04",{"$nulls":3},{"$f":"'251.A04'!E44","v":-7.7},null,null,{"$f":"ROUND('Bilans-251-A04'!K13,2)","v":3.46},null,{"$f":"ROUND('Bilans-251-A04'!K14,2)","v":3.46},null,null,{"$f":"ROUND('Bilans-251-A04'!G2,0)","v":{"v":5463,"d":"5,463.00 zł"}},{"$nulls":3},{"$f":"IF(H65<-7,IF(H65>-17,P65,\"\"))","v":{"v":5463,"d":"5,463.00 zł"}}]
[{"$nulls":3},"Vitocal 25x-A 251.A06",{"$nulls":3},{"$f":"'251.A06'!E44","v":-12.6},null,null,{"$f":"ROUND('Bilans-251-A06'!K13,2)","v":3.51},null,{"$f":"ROUND('Bilans-251-A06'!K14,2)","v":3.51},null,null,{"$f":"ROUND('Bilans-251-A06'!G2,0)","v":{"v":5248,"d":"5,248.00 zł"}},{"$nulls":3},{"v":5248,"d":"5,248.00 zł"}]
[{"$nulls":3},"Vitocal 25x-A 251.A08",{"$nulls":3},{"$f":"'251.A08'!E44","v":-16.6},null,null,{"$f":"ROUND('Bilans-251-A08'!K13,2)","v":3.41},null,{"$f":"ROUND('Bilans-251-A08'!K14,2)","v":3.41},null,null,{"$f":"ROUND('Bilans-251-A08'!G2,0)","v":{"v":5305,"d":"5,305.00 zł"}},{"$nulls":3},{"v":5305,"d":"5,305.00 zł"}]
[{"$nulls":3},"Vitocal 25x-A 251.A10",{"$nulls":3},{"$f":"'251.A10'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A10'!K13,2)","v":3.9},null,{"$f":"ROUND('Bilans-251-A10'!K14,2)","v":3.9},null,null,{"$f":"ROUND('Bilans-251-A10'!G2,0)","v":{"v":4596,"d":"4,596.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A13",{"$nulls":3},{"$f":"'251.A13'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A13'!K13,2)","v":3.67},null,{"$f":"ROUND('Bilans-251-A13'!K14,2)","v":3.67},null,null,{"$f":"ROUND('Bilans-251-A13'!G2,0)","v":{"v":4908,"d":"4,908.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A16",{"$nulls":3},{"$f":"'251.A16'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A16'!K13,2)","v":3.78},null,{"$f":"ROUND('Bilans-251-A16'!K14,2)","v":3.78},null,null,{"$f":"ROUND('Bilans-251-A16'!G2,0)","v":{"v":4773,"d":"4,773.00 zł"}},{"$nulls":3},""]
[{"$nulls":3},"Vitocal 25x-A 251.A19",{"$nulls":3},{"$f":"'251.A19'!E44","v":-20},null,null,{"$f":"ROUND('Bilans-251-A19'!K13,2)","v":3.65},null,{"$f":"ROUND('Bilans-251-A19'!K14,2)","v":3.65},null,null,{"$f":"ROUND('Bilans-251-A19'!G2,0)","v":{"v":4942,"d":"4,942.00 zł"}},{"$nulls":3},""]

{"sheet":"Tabela_numerow","index":2,"n_rows":31,"n_cols":6,"rows_kept":31,"hidden":true}
[]
[]
[null,null,"100-S B04",null,"Z021249","Vitocal 100-S AWB-M-E 101.B04"]
[{"$nulls":4},"Z021252","Vitocal 100-S AWB-M-E-AC 101.B04"]
[{"$nulls":3},"pakiet","Z021273","Vitocal 100-S AWB-M-E 101.B04 + Vitocell 100-W SVWA + Vitocell 100-W CVBC"]
[{"$nulls":3},"pakiet","Z024076","Vitocal 100-S AWB-M-E-AC 101.B04 + Vitocell 100-W SVWA + Vitocell 100-W CVBC"]
[{"$nulls":3},"pakiet","Z023807","Vitocal 100-S AWB-M-E 101.B04 + VSVK 100 + Vitocell 100-W CVBC"]
[{"$nulls":3},"pakiet","Z024088","Vitocal 100-S AWB-M-E-AC 101.B04 + VSVK 100 + Vitocell 100-W CVBC"]
[{"$nulls":3},"pakiet","Z024082","Vitocal 100-S AWB-M-E 101.B04 + Vitocell 100-W CVBC"]
[{"$nulls":3},"pakiet","Z021276","Vitocal 100-S AWB-M-E-AC 101.B04 + Vitocell 100-W CVBC"]
[]
[]
[]
[]
[]
[]
[null,null,"100-S B06"]
[null,null,"100-S B08"]
[null,null,"100-S A12"]
[null,null,"100-S A14"]
[null,null,"100-S A16"]
[null,null,"200-S D04"]
[null,null,"200-S D06"]
[null,null,"200-S D08"]
[null,null,"200-S D10"]
[null,null,"200-S D13"]
[null,null,"200-S D16"]
[null,null,"150-A A10"]
[null,null,"150-A A13"]
[null,null,"250-A A10"]
[null,null,"250-A A13"]

{"sheet":"Oferta","index":3,"n_rows":63,"n_cols":22,"rows_kept":63,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,17],[7,2,8,14],[10,2,11,9],[17,7,17,8],[17,12,17,13],[17,17,17,18],[20,2,21,5],[20,7,20,8],[20,12,20,13],[20,17,20,18],[23,2,24,5],[23,7,23,8],[23,12,23,13],[23,17,23,18],[26,2,27,5],[26,7,26,8],[26,12,26,13],[26,17,26,18],[29,2,30,5],[29,7,29,8],[29,12,29,13],[29,17,29,18],[32,2,33,5],[32,7,32,8],[32,12,32,13],[32,17,32,18],[35,2,36,5],[35,7,35,8],[35,12,35,13],[35,17,35,18],[38,2,39,5],[38,7,38,8],[38,12,38,13],[38,17,38,18],[41,2,42,5],[41,7,41,8],[41,12,41,13],[41,17,41,18],[44,2,45,5],[44,7,44,8],[44,12,44,13],[44,17,44,18],[47,2,48,5],[47,7,47,8],[47,12,47,13],[47,17,47,18],[50,2,51,5],[50,7,50,8],[50,12,50,13],[50,17,50,18],[55,2,56,5],[55,17,55,18]]}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-11-07"},null,{"$f":"Obliczenia!P3","v":"wersja 07/11/25"}]
[]
[]
[]
[]
[null,null,{"$f":"\"Oferta na pompę ciepła \"&Obliczenia!D58","v":"Oferta na pompę ciepła Vitocal 2xx-S 201.E06"}]
[]
[]
[null,null,"Dane Inwestora"]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Zestawienie materiałów",{"$nulls":3},"Cena katalogowa",null,null,"Rabat",null,"Wartość netto",null,null,"VAT",null,"Wartość brutto"]
[]
[{"$nulls":21},{"v":0.08,"d":"8%"}]
[null,null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},{"$nulls":9},{"$f":"H21-H21*K21","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M21*P21+M21","v":{"v":0,"d":"0.00 zł"}},{"$nulls":3},{"v":0.23,"d":"23%"}]
[]
[]
[null,null,"Zbiornik CWU",{"$nulls":9},{"$f":"H24-H24*K24","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M24*P24+M24","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H27-H27*K27","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M27*P27+M27","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H30-H30*K30","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M30*P30+M30","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H33-H33*K33","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M33*P33+M33","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H36-H36*K36","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M36*P36+M36","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H39-H39*K39","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M39*P39+M39","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H42-H42*K42","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M42*P42+M42","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H45-H45*K45","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M45*P45+M45","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H48-H48*K48","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M48*P48+M48","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[null,null,"Komponent",{"$nulls":9},{"$f":"H51-H51*K51","v":{"v":0,"d":"0.00 zł"}},null,null,{"v":0.08,"d":"8%"},null,{"$f":"M51*P51+M51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[null,null,"Suma",{"$nulls":14},{"$f":"R21+R24+R27+R30+R33+R36+R39+R42+R45+R48+R51","v":{"v":0,"d":"0.00 zł"}}]
[]
[]
[]
[]
[]
[]
[{"$nulls":3},"Informacje dodatkowe"]

{"sheet":"Koszty 2025","index":4,"n_rows":244,"n_cols":27,"rows_kept":69,"cut":true,"merged":[[1,16,2,16],[1,17,2,18],[1,19,2,21],[6,3,8,12],[9,3,10,11],[9,19,9,20],[10,19,10,20],[14,3,16,7],[15,9,15,10],[15,11,15,13],[16,9,16,10],[17,3,19,7],[18,9,18,10],[18,11,18,13],[19,9,19,10],[21,9,21,10],[21,11,21,13],[22,9,22,10],[23,3,25,7],[24,9,24,10],[24,11,24,13],[25,9,25,10],[26,3,28,7],[27,9,27,10],[27,11,27,13],[28,9,28,10],[37,3,38,5],[37,13,38,15],[39,13,39,14],[41,7,41,9],[41,17,41,19],[43,7,43,9],[43,13,43,14],[45,7,45,8],[45,9,45,10],[45,17,45,18],[45,19,45,20],[54,3,55,5],[54,13,55,15],[57,17,57,19],[58,7,58,9],[58,17,58,19],[60,3,60,4],[60,13,60,14],[60,17,60,18],[62,7,62,8],[62,9,62,10],[62,17,62,18],[62,19,62,20],[70,3,71,6],[70,13,71,14],[76,3,76,4],[76,7,76,8],[76,13,76,14],[76,17,76,19],[78,7,78,8],[78,9,78,10],[78,17,78,18],[78,19,78,20],[85,3,86,7],[85,13,86,17],[89,7,89,9],[89,17,89,19],[91,4,91,5],[91,6,91,8],[91,9,91,10],[91,14,91,15],[91,16,91,18],[91,19,91,20],[104,3,105,5],[108,7,108,9],[110,4,110,5],[110,6,110,8],[110,9,110,10],[128,16,129,22],[133,10,133,11],[133,14,133,16],[133,17,133,18],[133,19,133,20],[134,6,134,8],[141,10,141,11],[141,14,141,16],[141,17,141,18],[141,19,141,20],[142,6,142,8],[142,19,143,19],[142,20,143,20],[148,10,148,11],[148,14,148,16],[148,17,148,18],[148,19,148,20],[149,6,149,8],[157,3,159,20],[167,16,169,22],[175,17,180,17],[175,18,180,18],[204,12,204,14],[204,15,204,17],[204,18,204,20],[205,4,206,4],[205,6,206,6],[205,8,206,8],[205,9,205,11],[206,9,206,10],[207,9,207,10],[209,16,211,22]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":17},{"$f":"TODAY()","v":"2025-11-07"},null,"wersja 04/07/2024 URE"]
[]
[]
[]
[]
[{"$nulls":3},"Kalkulator kosztów ogrzewania i energii cieplnej"]
[]
[]
[{"$nulls":3},"Taryfy i ceny paliw i energii obowiązujące w 2025 roku"]
[{"$nulls":19},"PL"]
[]
[]
[]
[{"$nulls":3},"Powierzchnia grzewcza budynku"]
[{"$nulls":9},{"$f":"Obliczenia!H17","v":149},null,"[ m2 ]"]
[{"$nulls":9},"35 - 700"]
[{"$nulls":3},"Standard wykonania budynku",{"$nulls":11},"Standard wykonania budynku | EU"]
[{"$nulls":9},80,null,"[ kWh/m2/rok ]",{"$nulls":3},"Dom energooszczędny",{"$nulls":3},"50-60","[kWh/m2rok]"]
[{"$nulls":9},"5 - 300",{"$nulls":5},"Dom budowany obecnie WT2021",{"$nulls":3},"70-80","[kWh/m2rok]"]
[{"$nulls":15},"Dom istniejący, dobra izolacja cieplna",{"$nulls":3},"90-120","[kWh/m2rok]"]
[{"$nulls":3},"Liczba mieszkańców",{"$nulls":5},{"$f":"Obliczenia!H32","v":4},null,"[ osoby ]",{"$nulls":3},"Dom istniejący, słaba izolacja cieplna",{"$nulls":3},"130-160","[kWh/m2rok]"]
[{"$nulls":9},"2 - 50",{"$nulls":5},"Dom istniejący, bez izolacji cieplnej",{"$nulls":3},"> 170","[kWh/m2rok]"]
[{"$nulls":3},"Zużycie ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H35","v":45},null,"[ litry / dobę / os ]"]
[{"$nulls":9},"25 - 100"]
[{"$nulls":3},"Temperatura ciepłej wody użytkowej"]
[{"$nulls":9},{"$f":"Obliczenia!H38","v":44},null,"[ °C ]"]
[{"$nulls":9},"35 - 60"]
[]
[]
[]
[{"$nulls":13},"25 MJ/litra"]
[{"$nulls":7},"Zużycie paliwa",null,"Szacowane koszty",{"$nulls":7},"Zużycie paliwa",null,"Szacowane koszty"]
[]
[]
[]
[]
[]
[{"$nulls":3},"Pompa ciepła - solanka/woda",{"$nulls":9},"Pompa ciepła - powietrze/woda"]
[{"$nulls":4},"Koszt kWh",null,"Zużycie energii elektrycznej",null,null,"Szacowane koszty",{"$nulls":4},"Koszt kWh",null,"Zużycie energii elektrycznej",null,null,"Szacowane koszty"]
[{"$nulls":3},2023,{"$f":"[2]Tauron2023!V71","v":{"v":1.1269140809942981,"d":"1.13"}},"[ zł / kWh ]",null,null,2023,{"$f":"(H99+G99)*E100","v":{"v":4137.953760773213,"d":"4138"}},"[ zł / rok ]",null,null,2023,{"$f":"[2]Tauron2023!AD71","v":{"v":1.1611071647304567,"d":"1.16"}},"[ zł / kWh ]",null,null,2023,{"$f":"(R99+Q99)*O100-V92","v":{"v":4808.053275161069,"d":"4808"}},"[ zł / rok ]"]
[]
[{"$nulls":3},"Taryfa G11",{"$f":"Tauron!BB73","v":{"v":1.1127244834004748,"d":"1.11"}},"[ zł / kWh ]",null,{"$f":"(Tauron!AR13+Tauron!AV13+Tauron!AZ13)","v":{"v":14666.36004040404,"d":"14666"}},"[ kWh ]",{"$f":"M112-L111","v":{"v":16319.617899323954,"d":"16320"}},"[ zł / rok ]",{"$f":"J112/J113-1","v":{"v":-0.09711335420648681,"d":"-9.71%"}},{"$f":"H112*E112","v":{"v":16319.617899323954,"d":"16320"}}]
[]
[]
[]
[{"$nulls":10},{"$f":"R139/(O139+P139)","v":{"v":1.0178899360714286,"d":"1.02"}},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17","v":1120},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17","v":1680},"[ kWh ]",{"$f":"Tauron!Q75","v":{"v":2850.091821,"d":"2850"}},"[ zł / rok ]"]
[{"$nulls":10},{"$f":"R144/P143","v":{"v":1.1145031349004464,"d":"1.11"}},"[ zł / kWh ]",{"$nulls":4},2023,{"$f":"R136+T94","v":{"v":7735.678437703351,"d":"7736"}},"[ zł / rok ]"]
[{"$nulls":10},{"$f":"R152/(O152+P152)","v":{"v":1.00541669150203,"d":"1.01"}},"[ zł / kWh ]",null,"G12w",{"$f":"Tauron!I17+Tauron!M17+Tauron!Q17+Tauron!U17+Tauron!Y17+Tauron!AC17","v":{"v":2405.176785609756,"d":"2405"}},{"$f":"Tauron!J17+Tauron!N17+Tauron!R17+Tauron!V17+Tauron!Z17+Tauron!AD17","v":{"v":4066.7568875609754,"d":"4067"}},"[ kWh ]",{"$f":"J99+R139","v":{"v":6506.990141299897,"d":"6507"}},"[ zł / rok ]"]
[]
[{"$nulls":3},700,"kWh na 1 mieszkańca"]
[{"$nulls":17},{"$f":"M174+M180","v":{"v":14519.69644,"d":"14520"}}]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[{"$nulls":20},"Autor:","PanD, 2024/03"]

{"sheet":"Zmiany","index":5,"n_rows":137,"n_cols":19,"rows_kept":69,"cut":true,"merged":[[2,12,3,12],[2,13,3,14],[2,15,3,16],[7,2,8,14],[10,2,11,9],[15,2,15,3],[15,5,15,6],[15,17,15,18],[18,2,18,3],[21,2,21,3],[26,2,26,3],[29,2,29,3],[32,2,32,3],[35,2,35,3],[38,2,38,3],[43,2,43,3],[46,2,46,3],[50,2,50,3],[53,2,53,3],[56,2,56,3],[59,5,60,16],[63,2,63,3],[67,2,67,3],[73,2,73,3],[77,2,77,3],[80,2,80,3],[85,2,85,3],[88,2,88,3],[91,2,91,3],[94,2,94,3],[97,2,97,3],[101,2,101,3],[104,2,104,3],[109,2,109,3],[113,2,113,3],[119,2,119,3],[122,2,122,3],[126,2,126,3],[131,2,131,3],[134,2,134,3]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[]
[{"$nulls":12},"Data:   ",{"$f":"TODAY()","v":"2025-11-07"},null,{"$f":"Obliczenia!P3","v":"wersja 07/11/25"}]
[]
[]
[]
[]
[null,null,"Program doborowy pomp ciepła powietrze/woda"]
[]
[]
[null,null,"Raport wprowadzonych zmian"]
[]
[]
[]
[]
[null,null,"Termin zmiany",null,null,"Komentarz",{"$nulls":11},"Wskaźnik"]
[]
[]
[null,null,"2025-05-29",null,null,"Aktualizacja cen gazu po zatwierdzeniu przez Prezesa URE nowych taryf od lipca 2025",{"$nulls":11},{"$f":"IF(S19=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2025-05-08",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów dostawców.",{"$nulls":11},{"$f":"IF(S22=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Wprowadzenie do symulacji pomp ciepła Carrier AquaSnap AWH-P"]
[{"$nulls":5},"Wycofanie z symulacji pomp ciepła Vitocal 100-A"]
[]
[]
[null,null,"2024-07-24",null,null,"Usunięto drobny błąd dotyczący obliczeń dla dużych budynków",{"$nulls":11},{"$f":"IF(S27=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-07-04",null,null,"Wprowadzono nowe ceny paliw i energii uwzględniające taryfy od 1 lipca, oraz ustawowe mechanizmy regulujące ceny",{"$nulls":11},{"$f":"IF(S30=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2024-06-17",null,null,"Usunięto błąd z wyborem Viocal 100-A",{"$nulls":11},{"$f":"IF(S36=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2024-04-30",null,null,"Aktualizacja kosztów paliw i energii wg taryfikatorów dostawców.",{"$nulls":11},{"$f":"IF(S39=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[]
[null,null,"2023-07-11",null,null,"Skorygowano niepoprawną formułę danych dla wykresu kosztów w zakładce \"Koszty 2023\"",{"$nulls":11},{"$f":"IF(S51=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2023-06-29",null,null,"Dodano dodatkowe modele pomp ciepła serii Vitocal 100-A AWO(-M)-AC-AF",{"$nulls":11},{"$f":"IF(S54=\"istotna\",1,0.1)","v":1},"istotna"]
[{"$nulls":5},"Aktualizacja ceny RCEm - obecnie szacowanie wartości średniej na bazie danych od stycznia do czerwca 2023 roku",{"$nulls":11},{"$f":"IF(S58=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[]
[{"$nulls":5},"Zaktualizowano cenę RCEm w rozliczeniu net-billing (uwzględniając cenę z września 2022)",{"$nulls":11},{"$f":"IF(S69=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[]
[{"$nulls":5},"Aktualizacja cen kosztów paliw",{"$nulls":11},{"$f":"IF(S75=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[]
[]
[]
[]
[]
[{"$nulls":5},"Skorygowano obliczenia dla modelu B04 dla małych mocy obliczeniowych budynku i wysokiej temperatury zasilania",{"$nulls":11},{"$f":"IF(S99=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-03-24",null,null,"Do oferty dodano pompę ciepła serii Vitocal 15x-A o oznaczeniu 151.A16",{"$nulls":11},{"$f":"IF(S102=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-03-19",null,null,"Dodano możliwość wyboru grzejników wysokotemperaturowych o parametrach 70/55",{"$nulls":11},{"$f":"IF(S105=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[{"$nulls":5},"Skorygowano szacowanie mocy obliczeniowej budynku w zależności od temperatury zadanej pomieszczeń",{"$nulls":11},{"$f":"IF(S116=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-02-05",null,null,"Skorygowano oznaczenie pompy ciepła Vitocal 15x-A 151.A13 co umożliwia właściwe obliczanie kosztów dla tej pompy ciepła",{"$nulls":11},{"$f":"IF(S120=\"istotna\",1,0.1)","v":1},"istotna"]
[null,null,"2022-02-03",null,null,"Dodano możliwość zmiany wymaganej temperatury wewnątrz budynku",{"$nulls":11},{"$f":"IF(S123=\"istotna\",1,0.1)","v":0.1},"informacyjna"]
[{"$nulls":5},"Zmieniono wartości zapotrzebowania energii Eu dla poszczególnych standardów wykonania budynku",{"$nulls":11},{"$f":"IF(S124=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2022-01-18",null,null,"Skorygowano obliczenia bilansu dla pomp ciepła Vitocal 15x-A i 25x-A A10 dla ogrzewania grzejnikowego 45/35.",{"$nulls":11},{"$f":"IF(S132=\"istotna\",1,0.1)","v":1},"istotna"]
[]
[]
[null,null,"2022-01-01",null,null,"Start"]
[]
[{"$nulls":17},{"$f":"Obliczenia!Q201","v":"Autor:"},{"$f":"Obliczenia!R201","v":"PanD, 2024"}]

{"sheet":"translate","index":6,"n_rows":130,"n_cols":5,"rows_kept":69,"cut":true,"hidden":true,"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[1,"PL","ENG","CZ","Inne"]
[2,"Program doborowy pomp ciepła powietrze/woda",null,"Program pro výběr tepelných čerpadel vzduch-voda"]
[3,"Symulację przygotowano dla…",null,"Simulace připravena pro.."]
[4,"Powierzchnia grzewcza budynku",null,"Vytápěná plocha budovy"]
[5,"Standard wykonania budynku",null,"Standard provedení budovy"]
[6,"Lokalizacja (strefa klimatyczna)",null,"Poloha (podnebné pásmo)"]
[7,"System ogrzewania budynku",null,"Systém vytápění budovy"]
[8,"Temperatura pomieszczeń",null,"Teplota v místnostech"]
[9,"Liczba mieszkańców",null,"Počet osob"]
[10,"Zużycie ciepłej wody użytkowej",null,"Spotřeba teplé užitkové vody"]
[11,"Temperatura ciepłej wody użytkowej",null,"Teplota teplé užitkové vody"]
[12,"Standard wykonania budynku | EU",null,"Typ domu dle energetické náročnosti |EU"]
[13,"Dom energooszczędny",null,"Energeticky úsporný dům"]
[14,"Dom budowany obecnie WT2021",null,"Dům ve výstavbě WT2021"]
[15,"Dom istniejący, dobra izolacja cieplna",null,"Stávající dům, dobrá tepelná izolace"]
[16,"Dom istniejący, słaba izolacja cieplna",null,"Stávající dům, špatná tepelná izolace"]
[17,"Dom istniejący, bez izolacji cieplnej",null,"Stávající dům, bez tepelné izolace"]
[18,"Skrócony bilans energetyczny budynku",null,"Zjednodušená energetická náročnost budovy"]
[19,"Szacowana moc obliczeniowa budynku",null,"Návrhový tepelný výkon budovy"]
[20,"Szacowane zapotrzebowanie energii",null,"Odhadovaná spotřeba energie"]
[21,"Szacowane zapotrzebowanie energii CO",null,"Odhadovaná spotřeba energie ÚT"]
[22,"Szacowane zapotrzebowanie energii CWU",null,"Odhadovaná spotřeba energie TUV"]
[23,"Symulacja doboru",null,"Simulace výběru"]
[24,"Ogrzewanie podłogowe",null,"Podlahové vytápění"]
[25,"Grzejniki niskotemperaturowe 45/35",null,"Nízkoteplotní radiátory 45/35"]
[26,"Grzejniki niskotemperaturowe 55/45",null,"Nízkoteplotní radiátory 55/45"]
[27,"Grzejniki wysokotemperaturowe 70/55",null,"Vysokoteplotní radiátory 70/55"]
[28,"Wybór",null,"Výběr"]
[29,"Klasa efektywności energetycznej ogrzewania pomieszczeń",null,"Třída energetické účinnosti pro vytápění prostor"]
[30,"Klimat umiarkowany, zastosowanie niskotemperaturowe W35",null,"Mírné podnebí, nízkoteplotní systém W35"]
[31,"Klimat umiarkowany, zastosowanie średniotemperaturowe W55",null,"Mírné podnebí, středněteplotní systém W55"]
[33,"Najniższa średnia dzienna temperatura zewnętrzna",null,"Nejnižší průměrná denní venkovní teplota"]
[35,"Średnioroczna temperatura zewnęrzna",null,"Průměrná roční venkovní teplota"]
[38,"Punkt biwalentny",null,"Bivalentní bod"]
[42,"Sezonowa efektywność instalacji SCOP",null,"Sezónní účinnost zařízení SCOP"]
[45,"Roczne koszty ogrzewania budynku i przygotowania ciepłej wody użytkowej",null,"Roční náklady na vytápění budovy a ohřev teplé užitkové vody"]
[48,"kg CO2 rocznie *",null,"kg CO2 ročně *"]
[49,"drzewa",null,"stromy"]
[52,"temperatura zewnętrzna [°C]",null,"venkovní teplota [°C]"]
[56,"Energia elektryczna pobrana przez grzałkę",null,"Elektrická energie spotřebovaná topným tělesem"]
[59,"Energia elektryczna pobrana przez grzałkę",null,"Elektrická energie spotřebovaná topným tělesem"]
[62,"SCOP pompa ciepła",null,"SCOP tepelné čerpadlo"]
[66,"Częstotliwość występowania temperatury zewnętrznej",null,"Frekvence výskytu venkovní teploty"]
[69,"poniżej -10°C",null,"pod -10°C"]
[72,"Dane Meteo z okresu od 1971 do 2000 roku, dla stacji meteorologicznych posiadających ciągi danych terminowych co najmniej 3-godzinne z okresu co najmniej 10 lat.",null,"Meteorologická data z let 1971 až 2000 pro meteorologické stanice s nejméně tříhodinovými sekvencemi dat z období minimálně 10 let."]
[73,"Zestawienie alternatywnych źródeł ogrzewania",null,"Přehled alternativních zdrojů vytápění"]
[76,"Kocioł olejowy, kondensacyjny",null,"Olejový kondenzační kotel"]
[80,"Pompa ciepła solanka/woda, taryfa G12w",null,"Tepelné čerpadlo solanka/voda, tarif G12w"]
[83,"Nazwa urządzenia",null,"Název zařízení"]
[86,"GWP całkowite",null,"Celkový GWP"]
[90,"Akustyka pompy ciepła",null,"Akustické parametry tepelného čerpadla"]
[93,"Montaż w narożniku wewnętrznym budynku lub pomiędzy ścianami sąsiadujących budynków",null,"Instalace ve vnitřním rohu budovy nebo mezi stěnami sousedních budov"]
[94,"Odległość minimalna",null,"Minimální vzdálenost"]
[97,"Energia elektryczna na potrzeby pompy ciepła",null,"Elektrická energie pro potřeby tepelného čerpadla"]
[100,"Ilość modułów fotowoltaicznych",null,"Počet fotovoltaických modulů"]
[104,"wskaźnik samowystarczalności",null,"ukazatel soběstačnosti"]
[107,"Moduł",null,"Modul"]
[110,"Diagram przepływu energii",null,"Diagram toku energie"]
[114,"Wykorzystanie energii przez budynek w ramach bilansowania - uniknięty koszt ",null,"Spotřeba energie budovou v rámci bilancování – ušetřené náklady "]
[117,"Koszty energii elektrycznej (pompa ciepła i budynek). Bez instalacji PV",null,"Náklady na elektrickou energii (tepelné čerpadlo a budova). Bez fotovoltaického systému"]
[118,"Kwota depozytu prosumenckiego (wirtualny portfel prosumenta)",null,"Výše depozitního účtu samospotřebitele (virtuální peněženka samospotřebitele)"]
[121]
[124]
[125]
[126]
[127]
[128]
[129]
[130]

{"sheet":"Bilans","index":7,"n_rows":8766,"n_cols":95,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,26,4,27],[4,34,4,35],[4,37,4,38],[4,43,4,44],[4,47,4,48],[4,51,4,52]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,null,"Klimaty chłodny?",null,false,null,"Różnica",null,-2,{"$nulls":32},"SCOP CO i CWU"]
[null,null,"Wybór",{"$nulls":32},"CO",{"$f":"BL25","v":12812.074789481045},"kWh","CWU",{"$f":"BL30","v":2579.6511627907066},"kWh",{"$f":"ROUND((AK2+AN2)/(AN3+AK3),2)","v":3.61}]
[null,null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":18},"Wybrany produkt",null,{"$f":"Obliczenia!D58","v":"Vitocal 2xx-S 201.E06"},{"$nulls":6},"Warunek mocy obliczeniowej",{"$nulls":5},{"$f":"AK2/AK7","v":3485.773577081699},null,null,{"$f":"AN2/AN7","v":783.6870374926351}]
[null,null,"Zapotrzebowanie energii",null,null,{"$f":"Dane!E3","v":80},{"$nulls":3},{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":40.480590909090914},null,{"$f":"Budynek!$D$4*(21-F7)*12/1000","v":40.480590909090914},{"$nulls":19},{"$f":"Budynek!D10","v":5.96}]
[{"$nulls":25},"Długość sezonu","VTS 35",null,"COP",{"$nulls":5},"Wybrany VTS",null,"COP","CWU",null,"COP",null,null,"Długość sezonu","VTS 55",null,"COP",null,"VTS 45",null,"COP",null,"VTS 70",null,"COP",{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":6},"Ceny","Vitocal 200-S AWB-M-E(-AC) 201.D04",{"$f":"'D04'!B25","v":31109},{"$f":"'Bilans-D04'!G7","v":3.030642584046478},{"$f":"BX5/BY5","v":10264.819798863788},{"$f":"BZ5","v":10264.819798863788},{"$nulls":11},"ilość \"h\" poniżej"]
[null,null,{"$f":"Meteo!N1","v":"Zakopane"},null,"Dzień","T średnia",null,"T zasilania",null,"E wymagana-dzień12h",null,"E wymagana-noc12h",null,"Suma E",null,"Suma E (<12 C)",null,"Suma E (<15 C)",null,"Energia CWU",{"$nulls":6},"EPC","E2ŹC",null,null,"D16",{"$f":"'D16'!B28","v":16.7},{"$f":"IF(AF6>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,"EPC","E2ŹC",null,"EPC","E2ŹC",{"$nulls":4},"Epc","E2ŹC",null,null,"Epc","E2ŹC",null,null,"Epc","E2ŹC",{"$nulls":4},{"$f":"'D16'!D38","v":5.418181818181818},{"$f":"'D16'!E38","v":4.740909090909091},{"$f":"'D16'!F38","v":3.6572727272727272},{"$f":"'D16'!G38","v":2.4381818181818184},{"$f":"'D16'!H38","v":1.7609090909090914},{"$f":"'D16'!I38","v":1.354545454545455},{"$f":"'D16'!J38","v":1.0836363636363642},{"$f":"'D16'!K38","v":0.6772727272727277},{"$nulls":9},"Vitocal 200-S AWB-M-E(-AC) 201.D06",{"$f":"'D06'!B25","v":32980},{"$f":"'Bilans-D06'!G7","v":3.2905572139611277},{"$f":"BX6/BY6","v":10022.618619142357},{"$f":"BZ6","v":10022.618619142357},{"$nulls":11},"0stC","-5stC","-10stC","-15stC",{"$f":"BF22","v":-13.3}]
[2,{"$f":"HLOOKUP($C$6,meteo_pelne,A7,0)","v":-6.3},{"$f":"IF($E$1=FALSE,B7,IF(B7<0,B7+$I$1,B7))","v":-6.3},"I",1,{"$f":"AVERAGE(C7:C30)","v":-3.9041666666666663},null,{"$f":"F7*Budynek!$D$31+Budynek!$D$32","v":28.14914772727273},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F7)*12/1000","v":38.85513636363637},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F7)*12/1000","v":33.97877272727273},null,{"$f":"J7+L7","v":72.83390909090909},null,{"$f":"IF(F7=12,N7,IF(F7<12,N7,0))","v":72.83390909090909},{"$f":"IF(P7=0,\" \",P7)","v":72.83390909090909},{"$f":"IF(F7=15,N7,IF(F7<15,N7,0))","v":72.83390909090909},{"$f":"IF(R7=0,\" \",R7)","v":72.83390909090909},{"$f":"Dane!E4*(Dane!E7-10)*1/860*Dane!G4","v":7.116279069767442},{"$nulls":5},{"$f":"COUNT(Bilans!Q7:Q371)","v":213},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z7,\"błąd\"))))))))))))))))))))))))))))))))))","v":72.83390909090909},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA7,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F11,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.675532706346164},null,"D13",{"$f":"'D13'!B28","v":16.3},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ7,AV7)))","v":72.83390909090909},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA7,AW7)))","v":0},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AC7,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AT7,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BB7,AX7)))","v":3.675532706346164},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BX373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BX373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BX373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BX373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BX373,\"błąd\")))))))))))))))))))))))))))))))))))","v":2579.6511627907066},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BY373,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BY373,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BY373,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BY373,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BY373,\"błąd\")))))))))))))))))))))))))))))))))))","v":17.790697674418606},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-D06'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F19,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.291685378699338},null,null,{"$f":"COUNT(Bilans!S7:S371)","v":237},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR7,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.83390909090909},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F15,\"błąd\")))))))))))))))))))))))))))))))))))","v":2.6477066795082886},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ7,\"błąd\")))))))))))))))))))))))))))))))))))","v":72.83390909090909},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK7,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!F28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!F28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F28,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.3913087101625936},null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK7,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL7,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!F32,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!F32,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!F32,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":20},"Vitocal 200-S AWB-M-E(-AC) 201.D08",{"$f":"'D08'!B25","v":34363},{"$f":"'Bilans-D08'!G7","v":3.484131414620382},9862.716387735352,9862.716387735352,{"$nulls":9},{"$f":"F7","v":-3.9041666666666663},{"$f":"_xlfn.SORTBY(wykres_temp,wykres_temp,1)","v":-12.5},{"$f":"COUNTIFS(wym_temp2,\"<0\")","v":2465},{"$f":"COUNTIFS(wym_temp2,\"<-5\")","v":820},{"$f":"COUNTIFS(wym_temp2,\"<-10\")","v":200},{"$f":"COUNTIFS(wym_temp2,\"<-15\")","v":15},{"$f":"COUNTIFS(wym_temp2,\"<\"&BF22)","v":53}]
[3,-7.5,{"$f":"IF($E$1=FALSE,B8,IF(B8<0,B8+$I$1,B8))","v":-7.5},null,2,{"$f":"AVERAGE(C31:C54)","v":2.791666666666666},null,{"$f":"F8*Budynek!$D$31+Budynek!$D$32","v":25.866477272727273},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F8)*12/1000","v":27.971363636363648},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F8)*12/1000","v":23.095},null,{"$f":"J8+L8","v":51.06636363636365},null,{"$f":"IF(F8=12,N8,IF(F8<12,N8,0))","v":51.06636363636365},51.06636363636365,51.06636363636365,51.06636363636365,{"$f":"T7","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":51.06636363636365},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA8,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D10",{"$f":"'D10'!B28","v":15.55},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ8,AV8)))","v":51.06636363636365},{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AB8,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AS8,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",BA8,AW8)))","v":0},{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR8,\"błąd\")))))))))))))))))))))))))))))))))))","v":51.06636363636365},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ8,\"błąd\")))))))))))))))))))))))))))))))))))","v":51.06636363636365},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK8,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK8,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK8,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK8,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL8,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL8,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL8,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS35",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N4,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.9},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O4,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.24},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P4,\"błąd\")))))))))))))))))))))))))))))))))))","v":5.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q4,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.15},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R4,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.5},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.25},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.536},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U4,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.965},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V4,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W4,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.38},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D10",{"$f":"'D10'!B25","v":43220},{"$f":"'Bilans-D10'!G7","v":3.6843799047526438},11730.603552649014,11730.603552649014,{"$nulls":9},2.791666666666666,-11.108333333333334]
[4,-8.6,-8.6,null,3,{"$f":"AVERAGE(C55:C78)","v":2.8083333333333336},null,{"$f":"F9*Budynek!$D$31+Budynek!$D$32","v":25.860795454545457},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F9)*12/1000","v":27.94427272727273},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F9)*12/1000","v":23.06790909090909},null,51.012181818181816,null,51.012181818181816,51.012181818181816,51.012181818181816,51.012181818181816,{"$f":"T8","v":7.116279069767442},{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":51.012181818181816},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA9,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D08",{"$f":"'D08'!B29","v":13.620000000000001},1,null,51.012181818181816,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR9,\"błąd\")))))))))))))))))))))))))))))))))))","v":51.012181818181816},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ9,\"błąd\")))))))))))))))))))))))))))))))))))","v":51.012181818181816},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK9,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK9,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK9,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK9,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL9,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL9,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL9,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 200-S AWB-E(-AC) 201.D13",{"$f":"'D13'!B25","v":51386},{"$f":"'Bilans-D13'!G7","v":3.5690054695932023},14397.848486866289,14397.848486866289,null,null,"Emisja","CO2",{"$nulls":5},2.8083333333333336,-10.645833333333334]
[5,-9.8,-9.8,null,4,{"$f":"AVERAGE(C79:C102)","v":-0.49166666666666714},null,{"$f":"F10*Budynek!$D$31+Budynek!$D$32","v":26.985795454545457},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F10)*12/1000","v":33.30827272727274},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F10)*12/1000","v":28.431909090909095},null,61.74018181818183,null,61.74018181818183,61.74018181818183,61.74018181818183,61.74018181818183,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":61.74018181818183},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA10,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D06",{"$f":"'D06'!B28","v":12.77},1,null,61.74018181818183,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR10,\"błąd\")))))))))))))))))))))))))))))))))))","v":61.74018181818183},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ10,\"błąd\")))))))))))))))))))))))))))))))))))","v":61.74018181818183},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK10,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK10,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK10,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK10,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL10,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL10,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL10,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS55",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.0109090909090908,"d":"3.01"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P26,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.42},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q26,\"błąd\")))))))))))))))))))))))))))))))))))","v":5.29},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R26,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.47},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S26,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.26},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T26,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":7.776,"d":"7.78"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U26,\"błąd\")))))))))))))))))))))))))))))))))))","v":8.55},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V26,\"błąd\")))))))))))))))))))))))))))))))))))","v":9.84},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W26,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.08},{"$nulls":7},"Vitocal 200-S AWB-E(-AC) 201.D16",{"$f":"'D16'!B25","v":60225},{"$f":"'Bilans-D16'!G7","v":3.554917043465323},16941.323598733783,16941.323598733783,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},329.41595441595445,"g/kWh",null,-0.49166666666666714,-10.016666666666667]
[6,-10.4,-10.4,null,5,{"$f":"AVERAGE(C103:C126)","v":0.3541666666666667},null,{"$f":"F11*Budynek!$D$31+Budynek!$D$32","v":26.697443181818183},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F11)*12/1000","v":31.933409090909095},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F11)*12/1000","v":27.057045454545456},null,58.990454545454554,null,58.990454545454554,58.990454545454554,58.990454545454554,58.990454545454554,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":58.990454545454554},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA11,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"D04",{"$f":"'D04'!B28","v":11.49},1,null,58.990454545454554,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR11,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.990454545454554},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ11,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.990454545454554},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK11,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK11,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK11,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK11,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL11,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL11,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL11,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS45",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!N15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!N15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!N15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!N15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!N15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!N15,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.23},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!O15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!O15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!O15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!O15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!O15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!O15,\"błąd\")))))))))))))))))))))))))))))))))))","v":3.68},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!P15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!P15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!P15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!P15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!P15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!P15,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.83},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!Q15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!Q15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!Q15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!Q15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!Q15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":5.4,"d":"5.40"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!R15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!R15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!R15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!R15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!R15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!R15,\"błąd\")))))))))))))))))))))))))))))))))))","v":6.89},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!S15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!S15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!S15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!S15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!S15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!S15,\"błąd\")))))))))))))))))))))))))))))))))))","v":7.69},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!T15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!T15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!T15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!T15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!T15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!T15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":8.232000000000001,"d":"8.23"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!U15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!U15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!U15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!U15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!U15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!U15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":9.045000000000002,"d":"9.05"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!V15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!V15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!V15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!V15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!V15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!V15,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":10.4,"d":"10.40"}},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'E06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'E08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'E10'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'B04'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'B06'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'B08'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'A12'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'A14'!W15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'D04'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'D06'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'D08'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'D10'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'D13'!W15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'D16'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!W15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!W15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!W15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!W15,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.06},{"$nulls":14},"Energia elektryczna (Łęg Kraków)",{"$nulls":3},860.3999999931168,"g/kWh",null,0.3541666666666667,-9.679166666666665]
[7,-11.1,-11.1,null,6,{"$f":"AVERAGE(C127:C150)","v":1.1541666666666666},null,{"$f":"F12*Budynek!$D$31+Budynek!$D$32","v":26.42471590909091},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F12)*12/1000","v":30.633045454545464},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F12)*12/1000","v":25.756681818181818},null,56.389727272727285,null,56.389727272727285,56.389727272727285,56.389727272727285,56.389727272727285,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":56.389727272727285},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA12,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},56.389727272727285,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR12,\"błąd\")))))))))))))))))))))))))))))))))))","v":56.389727272727285},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS12,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ12,\"błąd\")))))))))))))))))))))))))))))))))))","v":56.389727272727285},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK12,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK12,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK12,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK12,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL12,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL12,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL12,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"VTS70",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!D54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!D54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!D54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!E54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!E54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!E54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!F54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!F54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!F54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!G54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!G54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!G54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!H54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!H54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!H54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!I54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!I54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!I54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!J54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!J54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!J54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!K54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!K54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!K54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!L54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!L54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!L54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'151.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'151.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'151.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'251.A10'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'251.A13'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'151.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'151.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'151.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'251.A08'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'251.A06'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'251.A04'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'251.A16'!M54,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'251.A19'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'AWH-P004'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'AWH-P006'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'AWH-P008'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!M54,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!M54,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B04",{"$f":"'B04'!B25","v":26907},{"$f":"'Bilans-B04'!G7","v":3.141263980720651},8565.660245410878,8565.660245410878,{"$nulls":9},1.1541666666666666,-9.616666666666665]
[8,-11.7,-11.7,null,7,{"$f":"AVERAGE(C151:C174)","v":2.9083333333333328},null,{"$f":"F13*Budynek!$D$31+Budynek!$D$32","v":25.826704545454547},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F13)*12/1000","v":27.78172727272728},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F13)*12/1000","v":22.90536363636364},null,50.68709090909092,null,50.68709090909092,50.68709090909092,50.68709090909092,50.68709090909092,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":50.68709090909092},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA13,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A16",{"$f":"'A16'!B28","v":15.483985200000001},1,null,{"$f":"IF($C$3=\"Ogrzewanie podłogowe\",AA13,IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",AR13,IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",AZ13,AV13)))","v":50.68709090909092},0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR13,\"błąd\")))))))))))))))))))))))))))))))))))","v":50.68709090909092},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ13,\"błąd\")))))))))))))))))))))))))))))))))))","v":50.68709090909092},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK13,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK13,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK13,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK13,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL13,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL13,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL13,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 100-S AWB-M-E(-AC) 101.B06",{"$f":"'B06'!B25","v":28000},{"$f":"'Bilans-B06'!G7","v":3.1008071825563133},9029.9068441001,9029.9068441001,null,null,"Na budynek",{"$nulls":6},2.9083333333333328,-9.583333333333332]
[9,-9.8,-9.8,null,8,{"$f":"AVERAGE(C175:C198)","v":-2.3458333333333328},null,{"$f":"F14*Budynek!$D$31+Budynek!$D$32","v":27.61789772727273},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F14)*12/1000","v":36.32213636363637},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F14)*12/1000","v":31.44577272727273},null,67.7679090909091,null,67.7679090909091,67.7679090909091,67.7679090909091,67.7679090909091,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":67.7679090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA14,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A14",{"$f":"'A14'!B28","v":15.1411196},1,null,67.7679090909091,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR14,\"błąd\")))))))))))))))))))))))))))))))))))","v":67.7679090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ14,\"błąd\")))))))))))))))))))))))))))))))))))","v":67.7679090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK14,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK14,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK14,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK14,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL14,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL14,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL14,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":4},-20,-15,-7,2,7,10,12,15,20,30,{"$nulls":7},"Vitocal 100-S AWB-M-E(-AC) 101.B08",{"$f":"'B08'!B25","v":29055},{"$f":"'Bilans-B08'!G7","v":3.2548212948897306},8926.75737547193,8926.75737547193,null,null,"Węgiel kamienny, ciąg sztuczny",{"$nulls":3},{"$f":"(BL25+BL30+BL35)*CH10/1000","v":5076.140634330558},"kg",null,-2.3458333333333328,-9.379166666666668]
[10,-7.8,-7.8,null,9,{"$f":"AVERAGE(C199:C222)","v":-1.0624999999999998},null,{"$f":"F15*Budynek!$D$31+Budynek!$D$32","v":27.18039772727273},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F15)*12/1000","v":34.23613636363637},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F15)*12/1000","v":29.359772727272727},null,63.595909090909096,null,63.595909090909096,63.595909090909096,63.595909090909096,63.595909090909096,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":63.595909090909096},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA15,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"A12",{"$f":"'A12'!B28","v":14.274038000000001},1,null,63.595909090909096,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR15,\"błąd\")))))))))))))))))))))))))))))))))))","v":63.595909090909096},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ15,\"błąd\")))))))))))))))))))))))))))))))))))","v":63.595909090909096},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK15,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK15,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK15,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK15,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL15,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL15,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL15,\"błąd\"))))))))))))))))))","v":"błąd"},null,null,"Moc budynku",null,{"$f":"ROUND(BF6,2)","v":5.42},{"$f":"ROUND(BG6,2)","v":4.74},3.66,2.44,1.76,1.35,1.08,0.68,{"$nulls":9},"Vitocal 100-S AWB-E(-AC) 101.A12",{"$f":"'A12'!B25","v":35204},{"$f":"'Bilans-A12'!G7","v":3.080334012430538},11428.63074521658,11428.63074521658,null,null,"Energia elektryczna (Łęg Kraków)",{"$nulls":3},{"$f":"(BL27+BL32+BL35)*CH11/1000","v":3688.7510290293167},"kg",null,-1.0624999999999998,-8.5875]
[11,-5.9,-5.9,null,10,{"$f":"AVERAGE(C223:C246)","v":-1.0541666666666665},null,{"$f":"F16*Budynek!$D$31+Budynek!$D$32","v":27.17755681818182},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F16)*12/1000","v":34.22259090909091},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F16)*12/1000","v":29.346227272727273},null,63.56881818181819,null,63.56881818181819,63.56881818181819,63.56881818181819,63.56881818181819,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":63.56881818181819},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA16,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B08",{"$f":"'B08'!B28","v":10.98},1,null,63.56881818181819,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR16,\"błąd\")))))))))))))))))))))))))))))))))))","v":63.56881818181819},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ16,\"błąd\")))))))))))))))))))))))))))))))))))","v":63.56881818181819},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK16,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK16,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK16,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK16,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL16,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL16,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL16,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":21},"Vitocal 100-S AWB-E(-AC) 101.A14",{"$f":"'A14'!B25","v":36761},{"$f":"'Bilans-A14'!G7","v":3.0931554347200976},11884.627454335005,11884.627454335005,null,null,"Różnica",{"$nulls":3},{"$f":"(CH15-CH14)*(-1)","v":{"v":1387.3896053012413,"d":"1387"}},"kg",null,-1.0541666666666665,-8.545833333333334]
[12,-4.3,-4.3,null,11,{"$f":"AVERAGE(C247:C270)","v":-3.958333333333334},null,{"$f":"F17*Budynek!$D$31+Budynek!$D$32","v":28.16761363636364},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F17)*12/1000","v":38.94318181818182},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F17)*12/1000","v":34.06681818181819},null,73.01000000000002,null,73.01000000000002,73.01000000000002,73.01000000000002,73.01000000000002,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":73.01000000000002},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA17,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B06",{"$f":"'B06'!B28","v":8.7},{"$f":"IF(AF17>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,73.01000000000002,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR17,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.01000000000002},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ17,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.01000000000002},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK17,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK17,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK17,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK17,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL17,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL17,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL17,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},{"$f":"IF(C3=\"Grzejniki niskotemperaturowe 55/45\",\"Moc grzewcza pompy ciepła dla W55\",IF(C3=\"Ogrzewanie podłogowe\",\"Moc grzewcza pompy ciepła dla W35\",IF(C3=\"Grzejniki wysokotemperaturowe 70/55\",\"Moc grzewcza pompy ciepła dla W70\",\"Moc grzewcza pompy ciepła dla W45\")))","v":"Moc grzewcza pompy ciepła dla W35"},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BF10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BF8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BF12,2),ROUND(BF11,2))))","v":3.9},{"$f":"IF($C$3=\"Grzejniki niskotemperaturowe 55/45\",ROUND(BG10,2),IF($C$3=\"Ogrzewanie podłogowe\",ROUND(BG8,2),IF($C$3=\"Grzejniki wysokotemperaturowe 70/55\",ROUND(BG12,2),ROUND(BG11,2))))","v":4.24},5.5,6.15,7.5,8.25,8.54,8.97,9.68,11.38,{"$nulls":7},"Vitocal 100-S AWB-E(-AC) 101.A16",{"$f":"'A16'!B25","v":37672},{"$f":"'Bilans-A16'!G7","v":3.029895392541324},12433.432551083099,12433.432551083099,{"$nulls":9},-3.958333333333334,-8.500000000000002]
[13,-2.7,-2.7,null,12,{"$f":"AVERAGE(C271:C294)","v":-1.1583333333333339},null,{"$f":"F18*Budynek!$D$31+Budynek!$D$32","v":27.213068181818183},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F18)*12/1000","v":34.3919090909091},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F18)*12/1000","v":29.515545454545464},null,63.90745454545457,null,63.90745454545457,63.90745454545457,63.90745454545457,63.90745454545457,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":63.90745454545457},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA18,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"B04",{"$f":"'B04'!B28","v":8.45},{"$f":"IF(AF18>=$AF$4,IF($C$3<>\"Grzejniki wysokotemperaturowe 70/55\",1,0),0)","v":1},null,63.90745454545457,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR18,\"błąd\")))))))))))))))))))))))))))))))))))","v":63.90745454545457},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ18,\"błąd\")))))))))))))))))))))))))))))))))))","v":63.90745454545457},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK18,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK18,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK18,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK18,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL18,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL18,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL18,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":28},"1 drzewo pochłania 7 kg CO2 rocznie",{"$nulls":3},{"$f":"(CH16/7)","v":{"v":198.19851504303446,"d":"198"}},"sztuk",null,-1.1583333333333339,-8.379166666666668]
[14,-1.1,-1.1,null,13,{"$f":"AVERAGE(C295:C318)","v":-4.033333333333333},null,{"$f":"F19*Budynek!$D$31+Budynek!$D$32","v":28.19318181818182},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F19)*12/1000","v":39.06509090909091},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F19)*12/1000","v":34.18872727272727},null,73.25381818181819,null,73.25381818181819,73.25381818181819,73.25381818181819,73.25381818181819,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":73.25381818181819},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA19,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},73.25381818181819,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR19,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.25381818181819},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ19,\"błąd\")))))))))))))))))))))))))))))))))))","v":73.25381818181819},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK19,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK19,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK19,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK19,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL19,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL19,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL19,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"},{"$nulls":31},-4.033333333333333,-7.791666666666665]
[15,-0.8,-0.8,null,14,{"$f":"AVERAGE(C319:C342)","v":-4.645833333333334},null,{"$f":"F20*Budynek!$D$31+Budynek!$D$32","v":28.40198863636364},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F20)*12/1000","v":40.06068181818183},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F20)*12/1000","v":35.18431818181819},null,75.24500000000002,null,75.24500000000002,75.24500000000002,75.24500000000002,75.24500000000002,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":75.24500000000002},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA20,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},75.24500000000002,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR20,\"błąd\")))))))))))))))))))))))))))))))))))","v":75.24500000000002},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ20,\"błąd\")))))))))))))))))))))))))))))))))))","v":75.24500000000002},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK20,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK20,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK20,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK20,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL20,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL20,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL20,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},-4.645833333333334,-7.745833333333331]
[16,-0.6,-0.6,null,15,{"$f":"AVERAGE(C343:C366)","v":0.6333333333333334},null,{"$f":"F21*Budynek!$D$31+Budynek!$D$32","v":26.60227272727273},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F21)*12/1000","v":31.479636363636367},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F21)*12/1000","v":26.603272727272728},null,58.0829090909091,null,58.0829090909091,58.0829090909091,58.0829090909091,58.0829090909091,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":58.0829090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA21,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},58.0829090909091,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR21,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.0829090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ21,\"błąd\")))))))))))))))))))))))))))))))))))","v":58.0829090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK21,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK21,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK21,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK21,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL21,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL21,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL21,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":4},"Punkt biwalentny",{"$nulls":30},0.6333333333333334,-7.3625]
[17,-0.3,-0.3,null,16,{"$f":"AVERAGE(C367:C390)","v":-0.4791666666666665},null,{"$f":"F22*Budynek!$D$31+Budynek!$D$32","v":26.981534090909093},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F22)*12/1000","v":33.287954545454554},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F22)*12/1000","v":28.41159090909091},null,61.699545454545465,null,61.699545454545465,61.699545454545465,61.699545454545465,61.699545454545465,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":61.699545454545465},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA22,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A04",{"$f":"'151.A04'!B27","v":10.24},{"$f":"IF(AF22>=$AF$4,1,0)","v":1},null,61.699545454545465,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR22,\"błąd\")))))))))))))))))))))))))))))))))))","v":61.699545454545465},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ22,\"błąd\")))))))))))))))))))))))))))))))))))","v":61.699545454545465},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK22,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK22,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK22,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK22,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL22,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL22,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL22,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":4},{"$f":"IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E06\",'E06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E08\",'E08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.E10\",'E10'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B04\",'B04'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B06\",'B06'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.B08\",'B08'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A12\",'A12'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A14\",'A14'!E44,IF(Obliczenia!D58=\"Vitocal 1xx-S 101.A16\",'A16'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D04\",'D04'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D06\",'D06'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D08\",'D08'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D10\",'D10'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D13\",'D13'!E44,IF(Obliczenia!D58=\"Vitocal 2xx-S 201.D16\",'D16'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A10\",'151.A10'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A13\",'151.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A16\",'151.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A10\",'251.A10'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A13\",'251.A13'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A08\",'151.A08'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A06\",'151.A06'!E44,IF(Obliczenia!D58=\"Vitocal 15x-A 151.A04\",'151.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A04\",'251.A04'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A06\",'251.A06'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A08\",'251.A08'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P006HP\",'AWH-P006'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P008HP\",'AWH-P008'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P004HP\",'AWH-P004'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P012HP\",'AWH-P012T'!E44,IF(Obliczenia!D58=\"Carrier 30AWH-P014HP\",'AWH-P014T'!E44,IF(Obliczenia!D58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!D58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A16\",'251.A16'!E44,IF(Obliczenia!D58=\"Vitocal 25x-A 251.A19\",'251.A19'!E44,\"błąd\")))))))))))))))))))))))))))))))))))","v":-13.3},{"$nulls":30},-0.4791666666666665,-7.229166666666665]
[18,0,0,null,17,{"$f":"AVERAGE(C391:C414)","v":-3.5833333333333335},null,{"$f":"F23*Budynek!$D$31+Budynek!$D$32","v":28.03977272727273},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F23)*12/1000","v":38.333636363636366},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F23)*12/1000","v":33.45727272727273},null,71.7909090909091,null,71.7909090909091,71.7909090909091,71.7909090909091,71.7909090909091,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":71.7909090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA23,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A06",{"$f":"'151.A06'!B27","v":11.370000000000001},1,null,71.7909090909091,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR23,\"błąd\")))))))))))))))))))))))))))))))))))","v":71.7909090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ23,\"błąd\")))))))))))))))))))))))))))))))))))","v":71.7909090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK23,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK23,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK23,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK23,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL23,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL23,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL23,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},-3.5833333333333335,-7.154166666666666]
[19,0.2,0.2,null,18,{"$f":"AVERAGE(C415:C438)","v":-4.5},null,{"$f":"F24*Budynek!$D$31+Budynek!$D$32","v":28.35227272727273},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F24)*12/1000","v":39.82363636363637},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F24)*12/1000","v":34.947272727272725},null,74.7709090909091,null,74.7709090909091,74.7709090909091,74.7709090909091,74.7709090909091,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":74.7709090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA24,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A08",{"$f":"'151.A08'!B27","v":11.78},1,null,74.7709090909091,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR24,\"błąd\")))))))))))))))))))))))))))))))))))","v":74.7709090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ24,\"błąd\")))))))))))))))))))))))))))))))))))","v":74.7709090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK24,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK24,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK24,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK24,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL24,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL24,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL24,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},-4.5,-6.162500000000002]
[20,0.5,0.5,null,19,{"$f":"AVERAGE(C439:C462)","v":-1.3416666666666668},null,{"$f":"F25*Budynek!$D$31+Budynek!$D$32","v":27.275568181818183},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F25)*12/1000","v":34.6899090909091},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F25)*12/1000","v":29.813545454545462},null,64.50345454545456,null,64.50345454545456,64.50345454545456,64.50345454545456,64.50345454545456,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":64.50345454545456},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA25,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A10",{"$f":"'151.A10'!B28","v":14.719999999999999},1,null,64.50345454545456,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR25,\"błąd\")))))))))))))))))))))))))))))))))))","v":64.50345454545456},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ25,\"błąd\")))))))))))))))))))))))))))))))))))","v":64.50345454545456},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK25,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK25,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK25,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK25,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL25,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL25,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL25,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"SCOP PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G4,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G4,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G4,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G4,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G4,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G4,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.6083887312674574,"d":"3.61"}},null,"Energia CO budynku",{"$nulls":3},{"$f":"Q375","v":12812.074789481045},"kWh",{"$f":"(BL25-BL26)/BL37","v":{"v":0.22620914440517997,"d":"23%"}},{"$nulls":22},-1.3416666666666668,-6.141666666666666]
[21,0.8,0.8,null,20,{"$f":"AVERAGE(C463:C486)","v":-11.108333333333334},null,{"$f":"F26*Budynek!$D$31+Budynek!$D$32","v":30.60511363636364},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F26)*12/1000","v":50.56518181818182},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F26)*12/1000","v":45.688818181818185},null,96.254,null,96.254,96.254,96.254,96.254,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":96.254},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA26,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"151.A13",{"$f":"'151.A13'!B28","v":15.77},1,null,96.254,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR26,\"błąd\")))))))))))))))))))))))))))))))))))","v":84.43534087864985},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS26,\"błąd\")))))))))))))))))))))))))))))))))))","v":11.818659121350152},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ26,\"błąd\")))))))))))))))))))))))))))))))))))","v":96.254},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK26,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK26,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK26,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK26,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL26,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL26,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL26,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"Udział PC",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G5,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G5,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G5,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G5,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G5,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G5,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":0.9987950835842766,"d":"1.00"}},null,"Energia na CO ze środowiska",{"$nulls":3},{"$f":"BL25-BL25/AK7","v":9326.301212399347},"kWh",{"$f":"BL26/BL37","v":{"v":0.6052299643306416,"d":"61%"}},{"$nulls":22},-11.108333333333334,-5.833333333333332]
[22,1,1,null,21,{"$f":"AVERAGE(C487:C510)","v":-12.5},null,{"$f":"F27*Budynek!$D$31+Budynek!$D$32","v":31.079545454545457},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F27)*12/1000","v":52.827272727272735},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F27)*12/1000","v":47.95090909090909},null,100.77818181818182,null,100.77818181818182,100.77818181818182,100.77818181818182,100.77818181818182,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":100.77818181818182},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA27,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A04",{"$f":"'251.A04'!B28","v":10.54},1,null,100.77818181818182,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR27,\"błąd\")))))))))))))))))))))))))))))))))))","v":79.00707692307691},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS27,\"błąd\")))))))))))))))))))))))))))))))))))","v":21.77110489510491},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ27,\"błąd\")))))))))))))))))))))))))))))))))))","v":96.34641025641025},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK27,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK27,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK27,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.431771561771564},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK27,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL27,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL27,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL27,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"Udział grzałki",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G6,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G6,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G6,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G6,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G6,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G6,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":1.2049164157234005E-3,"d":"0.00"}},null,"Energia na CO z sieci",{"$nulls":3},{"$f":"BL25/AK7","v":3485.773577081699},"kWh",{"$f":"BL27/BL37","v":{"v":0.22620914440518003,"d":"23%"}},{"$nulls":22},-12.5,-5.812500000000001]
[23,1.3,1.3,null,22,{"$f":"AVERAGE(C511:C534)","v":-10.016666666666667},null,{"$f":"F28*Budynek!$D$31+Budynek!$D$32","v":30.232954545454547},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F28)*12/1000","v":48.790727272727274},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F28)*12/1000","v":43.91436363636364},null,92.70509090909091,null,92.70509090909091,92.70509090909091,92.70509090909091,92.70509090909091,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":92.70509090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA28,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A06",{"$f":"'251.A06'!B28","v":11.74},1,null,92.70509090909091,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR28,\"błąd\")))))))))))))))))))))))))))))))))))","v":88.66393190651657},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS28,\"błąd\")))))))))))))))))))))))))))))))))))","v":4.04115900257435},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ28,\"błąd\")))))))))))))))))))))))))))))))))))","v":92.70509090909091},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK28,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK28,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK28,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK28,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL28,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL28,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL28,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":3},"SCOP Instalacji",{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!G7,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!G7,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!G7,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!G7,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!G7,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!G7,\"błąd\")))))))))))))))))))))))))))))))))))","v":{"v":3.6095951012581864,"d":"3.61"}},null,"energia na grzałkę",{"$nulls":3},{"$f":"AJ373","v":0},"kWh",{"$nulls":23},-10.016666666666667,-5.795833333333332]
[24,0.8,0.8,null,23,{"$f":"AVERAGE(C535:C558)","v":-5.812500000000001},null,{"$f":"F29*Budynek!$D$31+Budynek!$D$32","v":28.79971590909091},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F29)*12/1000","v":41.95704545454546},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F29)*12/1000","v":37.08068181818182},null,79.03772727272728,null,79.03772727272728,79.03772727272728,79.03772727272728,79.03772727272728,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":79.03772727272728},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA29,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A08",{"$f":"'251.A08'!B28","v":12.49},1,null,79.03772727272728,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR29,\"błąd\")))))))))))))))))))))))))))))))))))","v":79.03772727272728},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ29,\"błąd\")))))))))))))))))))))))))))))))))))","v":79.03772727272728},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK29,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK29,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK29,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK29,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL29,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL29,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL29,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},-5.812500000000001,-5.741666666666667]
[25,0.4,0.4,null,24,{"$f":"AVERAGE(C559:C582)","v":-2.8375000000000004},null,{"$f":"F30*Budynek!$D$31+Budynek!$D$32","v":27.785511363636367},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F30)*12/1000","v":37.12131818181818},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F30)*12/1000","v":32.24495454545455},null,69.36627272727273,null,69.36627272727273,69.36627272727273,69.36627272727273,69.36627272727273,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":69.36627272727273},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA30,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A10",{"$f":"'251.A10'!B28","v":14.719999999999999},1,null,69.36627272727273,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR30,\"błąd\")))))))))))))))))))))))))))))))))))","v":69.36627272727273},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ30,\"błąd\")))))))))))))))))))))))))))))))))))","v":69.36627272727273},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK30,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK30,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK30,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK30,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL30,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL30,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL30,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":6},"Energia CWU budynku",{"$nulls":3},{"$f":"AL7","v":2579.6511627907066},"kWh",{"$f":"(BL30-BL31)/BL37","v":{"v":0.05085734064834363,"d":"5%"}},{"$nulls":22},-2.8375000000000004,-5.679166666666667]
[26,-0.1,-0.1,null,25,{"$f":"AVERAGE(C583:C606)","v":-2.2291666666666665},null,{"$f":"F31*Budynek!$D$31+Budynek!$D$32","v":27.578125},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F31)*12/1000","v":36.1325},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F31)*12/1000","v":31.256136363636372},null,67.38863636363638,null,67.38863636363638,67.38863636363638,67.38863636363638,67.38863636363638,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":67.38863636363638},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA31,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},null,null,"251.A13",{"$f":"'251.A13'!B28","v":15.77},1,null,67.38863636363638,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR31,\"błąd\")))))))))))))))))))))))))))))))))))","v":67.38863636363638},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ31,\"błąd\")))))))))))))))))))))))))))))))))))","v":67.38863636363638},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK31,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK31,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK31,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK31,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL31,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL31,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL31,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":6},"Energia na CWU ze środowiska",{"$nulls":3},{"$f":"BL30-BL30/AN7","v":1795.9641252980714},"kWh",{"$f":"BL31/BL37","v":{"v":0.11654902396334056,"d":"12%"}},{"$nulls":22},-2.2291666666666665,-5.654166666666668]
[289,-2.1,-2.1,null,15,{"$f":"AVERAGE(C6895:C6918)","v":12.329166666666666},null,{"$f":"F294*Budynek!$D$31+Budynek!$D$32","v":22.61505681818182},null,{"$f":"Budynek!$D$4*(Dane!$E$12-F294)*12/1000","v":12.468590909090912},null,{"$f":"Budynek!$D$4*(Dane!$E$13-F294)*12/1000","v":7.592227272727275},null,20.060818181818185,null,0," ",20.060818181818185,20.060818181818185,7.116279069767442,{"$nulls":6},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!Z294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!Z294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!Z294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!Z294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!Z294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!Z294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AA294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AA294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AA294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AA294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AA294,\"błąd\"))))))))))))))))))))))))))))))))))))","v":0},{"$nulls":6},0,0,{"$nulls":7},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AR294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AR294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AR294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AR294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AR294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!AS294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!AS294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!AS294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!AS294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!AS294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BJ294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BJ294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BJ294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E06\",'Bilans-E06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E08\",'Bilans-E08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.E10\",'Bilans-E10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B04\",'Bilans-B04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.B08\",'Bilans-B08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A12\",'Bilans-A12'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A14\",'Bilans-A14'!BK294,IF(Obliczenia!$D$58=\"Vitocal 1xx-S 101.A16\",'Bilans-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D04\",'Bilans-D04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D06\",'Bilans-B06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D08\",'Bilans-D08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D10\",'Bilans-D10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D13\",'Bilans-D13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 2xx-S 201.D16\",'Bilans-D16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!BK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!BK294,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A16\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 100-A 101.A18\",#REF!,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!BK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!BK294,\"błąd\")))))))))))))))))))))))))))))))))))","v":0},null,null,{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CK294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CK294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CK294,\"błąd\"))))))))))))))))))","v":"błąd"},{"$f":"IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A10\",'Bilans-151-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A13\",'Bilans-151-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A16\",'Bilans-151-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A10\",'Bilans-251-A10'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A13\",'Bilans-251-A13'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A08\",'Bilans-151-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A06\",'Bilans-151-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 15x-A 151.A04\",'Bilans-151-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A04\",'Bilans-251-A04'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A06\",'Bilans-251-A06'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A08\",'Bilans-251-A08'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A16\",'Bilans-251-A16'!CL294,IF(Obliczenia!$D$58=\"Vitocal 25x-A 251.A19\",'Bilans-251-A19'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P004HP\",'Bilans-AWH-P004'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P006HP\",'Bilans-AWH-P006'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P008HP\",'Bilans-AWH-P008'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P012HP\",'Bilans-AWH-P012'!CL294,IF(Obliczenia!$D$58=\"Carrier 30AWH-P014HP\",'Bilans-AWH-P014'!CL294,\"błąd\"))))))))))))))))))","v":"błąd"},{"$nulls":35},12.329166666666666,12.137500000000001]
[462,-8.4,-8.4]
[597,-3.7,-3.7]
[1041,8.7,8.7]
[1186,1,1]
[1484,3.5,3.5]
[1775,3,3]
[2063,-2.1,-2.1]
[2364,10.5,10.5]
[2642,3.2,3.2]
[3005,3.4,3.4]
[3371,11.5,11.5]
[3584,15.2,15.2]
[3925,16.3,16.3]
[4163,12.8,{"$f":"IF($E$1=FALSE,B4168,IF(B4168<0,B4168+$I$1,B4168))","v":12.8}]
[4514,11.7,11.7]
[4742,17.5,17.5]
[4822,17.2,17.2]
[5185,10.9,10.9]
[5411,13.8,13.8]
[5764,6.7,6.7]
[5981,5,5]
[6418,12.7,12.7]
[6706,13.4,13.4]
[7007,4.3,4.3]
[7285,-3,-3]
[7561,-2.6,-2.6]
[7864,6,6]
[8150,-3.1,-3.1]
[8443,-4.8,-4.8]
[8524,-1.8,-1.8]
[8755,0.6,0.6]
[8756,-0.4,-0.4]
[8757,-0.5,-0.5]
[8758,-0.7,-0.7]
[8759,-0.8,-0.8]
[8760,-0.6,-0.6]
[8761,-0.3,-0.3]

{"sheet":"AWH-P004","index":8,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH008HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.86},{"$f":"E7*Dane!$E$26","v":2.47},{"$f":"F7*Dane!$E$26","v":3.35},{"$f":"G7*Dane!$E$26","v":3.75},{"$f":"H7*Dane!$E$26","v":3.95},{"$f":"I7*Dane!$E$26","v":4.05},{"$f":"S5*T3+S6","v":4.093999999999999},{"$f":"$S$5*U3+$S$6","v":4.16},{"$f":"J7*Dane!$E$26","v":4.27},{"$f":"K7*Dane!$E$26","v":4.489999999999999}]
[null,"Q",null,2.86,2.47,3.35,3.75,3.95,4.05,4.27,{"$f":"J5+(J5-I5)","v":4.489999999999999},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":-0.07799999999999993},{"$f":"(P4-O4)/(P3-O3)","v":0.10999999999999999},{"$f":"(Q4-P4)/(Q3-P3)","v":0.04444444444444443},{"$f":"(R4-Q4)/(R3-Q3)","v":0.040000000000000036},{"$f":"(S4-R4)/(S3-R3)","v":0.033333333333333215},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.021999999999999974},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.021999999999999974}]
[null,"COP",null,1.61,2.14,2.75,3.7,4.9,5.07,7.06,4.54,null,"b=",{"$f":"N4-N5*$N$3","v":1.3000000000000012},{"$f":"O4-O5*O3","v":4.12},{"$f":"P4-P5*P3","v":3.661111111111111},{"$f":"Q4-Q5*Q3","v":3.67},{"$f":"R4-R5*R3","v":3.7166666666666677},{"$f":"S4-S5*$S$3","v":3.83},null,null,{"$f":"V4-V5*V3","v":3.83}]
[{"$nulls":3},{"$f":"D5","v":2.86},2.47,3.35,3.75,3.95,4.05,{"$f":"I7/I5*J5","v":4.27},{"$f":"J7/J5*K5","v":4.489999999999999},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.86},2.47,3.35,3.75,3.95,4.05,{"$f":"T4","v":4.093999999999999},{"$f":"U4","v":4.16},{"$f":"V5*V3+V6","v":4.27},{"$f":"W4","v":4.489999999999999}]
[null,"Q",null,2.47,3.59,3.11,3.49,3.85,3.98,3.98,{"$f":"J9+(J9-I9)","v":3.98},null,"COP",{"$f":"D6","v":1.61},2.14,2.75,3.7,4.9,5.07,{"$f":"T3*S10+S11","v":5.468},{"$f":"U3*S10+S11","v":6.0649999999999995},{"$f":"J6","v":7.06},{"$f":"K6","v":4.54}]
[null,"COP",null,1.36,1.76,2.17,2.91,3.65,3.87,4.98,5.3,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.10600000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.07624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10555555555555557},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.05666666666666664},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19899999999999993},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.25199999999999995}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.7300000000000004},{"$f":"O9-O10*O3","v":3.28375},{"$f":"P9-P10*P3","v":3.488888888888889},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.503333333333334},{"$f":"S9-S10*$S$3","v":3.080000000000001},null,null,{"$f":"V9-V10*V3","v":12.099999999999998}]
[null,"Q",null,2.12,2.98,3.05,3.55,3.75,3.75,3.9,{"$f":"J12+(J12-I12)","v":4.05},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2360000000000002,"d":"1.24"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.6440000000000001,"d":"1.64"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.042,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.706,"d":"2.71"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.37},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.5220000000000002,"d":"3.52"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.46},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.792,"d":"4.79"}},null,"COP=",{"$f":"N10*N3+N11","v":1.6100000000000003},{"$f":"O10*O3+O11","v":2.14},2.75,3.7,4.9,5.07,{"$f":"T9","v":5.468},{"$f":"U9","v":6.0649999999999995},7.059999999999999,{"$f":"W9","v":4.54}]
[{"$nulls":3},{"$f":"D12","v":2.12},{"$f":"E12","v":2.98},3.05,3.55,3.75,3.75,{"v":3.9,"d":"3.90"},4.05,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.05,1.47,1.85,2.4,2.95,3,3.68,4.03,null,"Q",{"$f":"D9*Dane!$E$26","v":2.47},{"$f":"E9*Dane!$E$26","v":3.59},{"$f":"F9*Dane!$E$26","v":3.11},{"$f":"G9*Dane!$E$26","v":3.49},{"$f":"H9*Dane!$E$26","v":3.85},{"$f":"I9*Dane!$E$26","v":3.98},{"$f":"S16*T14+S17","v":3.98},{"$f":"$S$16*U14+$S$17","v":3.98},{"$f":"J9*Dane!$E$26","v":3.98},{"$f":"K9*Dane!$E$26","v":3.98}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999992},{"$f":"(P15-O15)/(P3-O3)","v":-0.06},{"$f":"(Q15-P15)/(Q3-P3)","v":0.04222222222222226},{"$f":"(R15-Q15)/(R3-Q3)","v":0.07199999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.0433333333333333},{"$f":"(V15-S15)/($V$3-$S$3)","v":0},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",{"$nulls":3},0.39,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.949999999999999},{"$f":"O15-O16*O3","v":2.69},{"$f":"P15-P16*P3","v":3.405555555555556},{"$f":"Q15-Q16*Q3","v":3.346},{"$f":"R15-R16*R3","v":3.546666666666667},{"$f":"S15-S16*$S$3","v":3.98},null,null,{"$f":"V15-V16*V14","v":3.98}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},61,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.4700000000000006},{"$f":"O16*O14+O17","v":3.59},3.1100000000000003,3.49,3.85,3.98,{"$f":"T15","v":3.98},{"$f":"U15","v":3.98},3.98,{"$f":"W15","v":3.98}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},64,{"$nulls":6},"COP",{"$f":"D10","v":1.36},1.76,2.17,2.91,3.65,3.87,{"$f":"T14*S21+S22","v":4.0920000000000005},{"$f":"U14*S21+S22","v":4.425000000000001},{"$f":"J10","v":4.98},{"$f":"K10","v":5.3}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07999999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.05124999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08222222222222225},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14799999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.0733333333333334},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.03199999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.96},{"$f":"O20-O21*O14","v":2.5287499999999996},{"$f":"P20-P21*P14","v":2.7455555555555557},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":3.136666666666666},{"$f":"S20-S21*$S$3","v":2.76},null,null,{"$f":"V20-V21*V14","v":4.340000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3600000000000003},{"$f":"O21*O14+O22","v":1.7599999999999998},2.17,2.91,3.6499999999999995,3.87,{"$f":"T20","v":4.0920000000000005},{"$f":"U20","v":4.425000000000001},4.98,{"$f":"W20","v":5.3}]
[null,{"$f":"ROUND((2100+300)*4.65/0.65,0)","v":17169},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.86},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.12},{"$f":"E14*Dane!$E$26","v":2.98},{"$f":"F14*Dane!$E$26","v":3.05},{"$f":"G14*Dane!$E$26","v":3.55},{"$f":"H14*Dane!$E$26","v":3.75},{"$f":"I14*Dane!$E$26","v":3.75},{"$f":"S27*T25+S28","v":3.78},{"$f":"S27*U25+S28","v":3.825},{"$f":"J14*Dane!$E$26","v":3.9},{"$f":"K14*Dane!$E$26","v":4.05}]
[null,{"$f":"D14+9","v":{"v":11.120000000000001,"d":"11.12"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.172},{"$f":"(P26-O26)/(P3-O3)","v":8.74999999999998E-3},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R26-Q26)/(R3-Q3)","v":0.040000000000000036},{"$f":"(S26-R26)/(S3-R3)","v":0},{"$f":"(V26-S26)/(V3-S3)","v":0.01499999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.01499999999999999}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.86},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.56},3.1112499999999996,3.4388888888888887,3.4699999999999998,3.75,3.6,null,null,{"$f":"V26-V27*V25","v":3.6}]
[null,{"$f":"D9+9","v":11.47},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.12},{"$f":"O27*O25+O28","v":2.98},3.05,3.55,3.75,3.75,{"$f":"T26","v":3.78},{"$f":"U26","v":3.825},3.9,{"$f":"W26","v":4.05}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2360000000000002,"d":"1.24"}},{"v":1.6440000000000001,"d":"1.64"},{"v":2.042,"d":"2.04"},{"v":2.706,"d":"2.71"},3.37,{"v":3.5220000000000002,"d":"3.52"},{"$f":"T25*S32+S33","v":3.7096},{"$f":"U25*S32+S33","v":3.991},{"$f":"J13","v":4.46},{"$f":"K13","v":4.792}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.08159999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04974999999999996},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07377777777777779},{"$f":"(R31-Q31)/(R25-Q25)","v":0.13280000000000003},{"$f":"(S31-R31)/(S25-R25)","v":0.050666666666666714},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09379999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.033199999999999986}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.868},{"$f":"O31-O32*O25","v":2.3902499999999995},{"$f":"P31-P32*P25","v":2.5584444444444445},{"$f":"Q31-Q32*Q25","v":2.4404},{"$f":"R31-R32*R25","v":3.015333333333333},{"$f":"S31-S32*$S$3","v":2.5840000000000005},null,null,{"$f":"V31-V32*V25","v":3.7960000000000003}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2360000000000002},{"$f":"O32*O25+O33","v":1.6440000000000001},2.042,2.706,3.37,3.5220000000000002,{"$f":"T31","v":3.7096},{"$f":"U31","v":3.991},4.46,{"$f":"W31","v":4.792}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":24.525316455696167},-5.748148148148148,-5.291970802919707,-5.4766839378238314,-5.969479353680439,-7.118937644341802,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.118937644341802},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-7.118937644341802},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-7.118937644341802},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-7.118937644341802}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":-5.291970802919707},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-5.291970802919707},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-5.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH008HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.467169811320755},{"$f":"E66*Dane!$E$26","v":2.16},{"$f":"F66*Dane!$E$26","v":3.1799999999999997},{"$f":"G66*Dane!$E$26","v":3.7800000000000002},{"$f":"H66*Dane!$E$26","v":3.325},{"$f":"I66*Dane!$E$26","v":3.8600000000000003},{"$f":"I57*J52+I58","v":3.9400000000000004},{"$f":"I57*K52+I58","v":4.0600000000000005},{"$f":"L66*Dane!$E$26","v":4.26},{"$f":"M66*Dane!$E$26","v":4.659999999999999}]
[null,"COP",null,{"$f":"E55/F55*E55","v":0.9369581749049432},1.11,{"$f":"(1.58+1.05)/2","v":1.315},{"$f":"(1.94+1.47)/2","v":1.705},{"$f":"(2.2+1.55)/2","v":1.875},{"$f":"(2.3+1.71)/2","v":2.005},null,null,{"$f":"(2.76+2.1)/2","v":2.4299999999999997},{"$f":"L55+(L55-I55)","v":2.8549999999999995}]
[null,"Q",null,{"$f":"D54","v":1.467169811320755},2.16,3.1799999999999997,3.7800000000000002,3.325,3.8600000000000003,null,null,{"$f":"L54","v":4.26},{"$f":"M54","v":4.659999999999999}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.13856603773584902},{"$f":"(F54-E54)/(F52-E52)","v":0.12749999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.06666666666666672},{"$f":"(H54-G54)/(H52-G52)","v":-0.09100000000000001},{"$f":"(I54-H54)/(I52-H52)","v":0.17833333333333337},{"$f":"(L54-I54)/(L52-I52)","v":0.039999999999999945}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.238490566037735},4.0725,3.646666666666667,3.962,2.0766666666666667,3.460000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.4671698113207547},2.1600000000000006,3.1799999999999997,3.7800000000000002,3.325,3.8600000000000003]
[null,"COP",null,{"$f":"D55","v":0.9369581749049432},1.11,1.315,1.705,1.875,2.005,null,null,{"$f":"L55","v":2.4299999999999997},{"$f":"M55","v":2.8549999999999995}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03460836501901139},{"$f":"(F61-E61)/(F52-E52)","v":0.02562499999999998},{"$f":"(G61-F61)/(G52-F52)","v":0.04333333333333335},{"$f":"(H61-G61)/(H52-G52)","v":0.03399999999999999},{"$f":"(I61-H61)/(I52-H52)","v":0.0433333333333333},{"$f":"(L61-I61)/(L52-I52)","v":0.04249999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.629125475285171},1.4943749999999998,1.6183333333333334,1.637,1.5716666666666668,1.58]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":0.9369581749049432},1.11,1.315,1.705,1.875,2.005]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.467169811320755},2.16,{"$f":"(4.1+2.26)/2","v":3.1799999999999997},{"$f":"(4.09+3.47)/2","v":3.7800000000000002},{"$f":"(3.29+3.36)/2","v":3.325},{"$f":"(4.19+3.53)/2","v":3.8600000000000003},null,null,{"$f":"(4.19+4.33)/2","v":4.26},{"$f":"L66+(L66-I66)","v":4.659999999999999}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"AWH-P006","index":9,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH006HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.34},{"$f":"E7*Dane!$E$26","v":3.61},{"$f":"F7*Dane!$E$26","v":4.15},{"$f":"G7*Dane!$E$26","v":4.65},{"$f":"H7*Dane!$E$26","v":5.8},{"$f":"I7*Dane!$E$26","v":5.9},{"$f":"S5*T3+S6","v":5.992000000000001},{"$f":"$S$5*U3+$S$6","v":6.130000000000001},{"$f":"J7*Dane!$E$26","v":6.36},{"$f":"K7*Dane!$E$26","v":6.82}]
[null,"Q",null,3.34,3.61,4.15,4.65,5.8,5.9,6.36,{"$f":"J5+(J5-I5)","v":6.82},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.054000000000000006},{"$f":"(P4-O4)/(P3-O3)","v":0.06750000000000006},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2299999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.03333333333333351},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.046},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.046}]
[null,"COP",null,2.08,2.47,2.7,3.7,4.9,5.08,7.12,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":4.42},{"$f":"O4-O5*O3","v":4.6225000000000005},{"$f":"P4-P5*P3","v":4.53888888888889},{"$f":"Q4-Q5*Q3","v":4.19},{"$f":"R4-R5*R3","v":5.5666666666666655},{"$f":"S4-S5*$S$3","v":5.44},null,null,{"$f":"V4-V5*V3","v":5.44}]
[{"$nulls":3},{"$f":"D5","v":3.34},3.61,4.15,4.65,5.8,5.9,{"$f":"I7/I5*J5","v":6.36},{"$f":"J7/J5*K5","v":6.82},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.34},3.6099999999999994,4.15,4.65,5.8,5.9,{"$f":"T4","v":5.992000000000001},{"$f":"U4","v":6.130000000000001},{"$f":"V5*V3+V6","v":6.36},{"$f":"W4","v":6.82}]
[null,"Q",null,3.3,4,4.02,4.58,5.5,5.55,6.1,{"$f":"J9+(J9-I9)","v":6.6499999999999995},null,"COP",{"$f":"D6","v":2.08},2.47,2.7,3.7,4.9,5.08,{"$f":"T3*S10+S11","v":5.488},{"$f":"U3*S10+S11","v":6.1},{"$f":"J6","v":7.12},{"$f":"K6","v":8.4}]
[null,"COP",null,1.78,1.95,2.49,3.14,3.65,3.82,5.16,5.79,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07800000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.028749999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.05999999999999991},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20400000000000001},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12800000000000003}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.6400000000000006},{"$f":"O9-O10*O3","v":2.90125},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.480000000000001},{"$f":"S9-S10*$S$3","v":3.04},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,2.77,3.45,4,4.45,5.25,5.39,6.16,{"$f":"J12+(J12-I12)","v":6.930000000000001},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6880000000000002,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.874,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.254,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.864,"d":"2.86"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.37},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.516,"d":"3.52"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.640000000000001,"d":"4.64"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.258,"d":"5.26"}},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.47},2.7,3.7,4.9,5.08,{"$f":"T9","v":5.488},{"$f":"U9","v":6.1},7.12,{"$f":"W9","v":8.4}]
[{"$nulls":3},{"$f":"D12","v":2.77},{"$f":"E12","v":3.45},{"v":4,"d":"4.00"},4.45,5.25,5.39,6.16,{"v":6.930000000000001,"d":"6.93"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.55,1.76,1.9,2.45,2.95,3.06,3.86,4.46,null,"Q",{"$f":"D9*Dane!$E$26","v":3.3},{"$f":"E9*Dane!$E$26","v":4},{"$f":"F9*Dane!$E$26","v":4.02},{"$f":"G9*Dane!$E$26","v":4.58},{"$f":"H9*Dane!$E$26","v":5.5},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.66},{"$f":"$S$16*U14+$S$17","v":5.824999999999999},{"$f":"J9*Dane!$E$26","v":6.1},{"$f":"K9*Dane!$E$26","v":6.6499999999999995}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.14000000000000004},{"$f":"(P15-O15)/(P3-O3)","v":2.4999999999999467E-3},{"$f":"(Q15-P15)/(Q3-P3)","v":0.062222222222222276},{"$f":"(R15-Q15)/(R3-Q3)","v":0.184},{"$f":"(S15-R15)/(S3-R3)","v":0.016666666666666607},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.05499999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.05499999999999998}]
[null,"Napełnienie",{"$nulls":3},0.58,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.1000000000000005},{"$f":"O15-O16*O3","v":4.0375},{"$f":"P15-P16*P3","v":4.455555555555556},{"$f":"Q15-Q16*Q3","v":4.212},{"$f":"R15-R16*R3","v":5.383333333333334},{"$f":"S15-S16*$S$3","v":5},null,null,{"$f":"V15-V16*V14","v":5}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},63,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.3},{"$f":"O16*O14+O17","v":4},4.02,4.58,5.5,5.55,{"$f":"T15","v":5.66},{"$f":"U15","v":5.824999999999999},6.1,{"$f":"W15","v":6.6499999999999995}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.78},1.95,2.49,3.14,3.65,3.82,{"$f":"T14*S21+S22","v":4.088},{"$f":"U14*S21+S22","v":4.49},{"$f":"J10","v":5.16},{"$f":"K10","v":5.79}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03399999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.06750000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07222222222222222},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.05666666666666664},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06299999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.46},{"$f":"O20-O21*O14","v":2.9625000000000004},{"$f":"P20-P21*P14","v":2.9955555555555557},{"$f":"Q20-Q21*Q14","v":2.9360000000000004},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.4799999999999995},null,null,{"$f":"V20-V21*V14","v":3.9000000000000004}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7800000000000002},{"$f":"O21*O14+O22","v":1.95},2.49,3.14,3.65,3.82,{"$f":"T20","v":4.088},{"$f":"U20","v":4.49},5.16,{"$f":"W20","v":5.79}]
[null,{"$f":"ROUND((2200+300)*4.65/0.65,0)","v":17885},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+4","v":7.34},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.77},{"$f":"E14*Dane!$E$26","v":3.45},{"$f":"F14*Dane!$E$26","v":{"v":4,"d":"4.00"}},{"$f":"G14*Dane!$E$26","v":4.45},{"$f":"H14*Dane!$E$26","v":5.25},{"$f":"I14*Dane!$E$26","v":5.39},{"$f":"S27*T25+S28","v":5.544},{"$f":"S27*U25+S28","v":5.775},{"$f":"J14*Dane!$E$26","v":6.16},{"$f":"K14*Dane!$E$26","v":6.930000000000001}]
[null,{"$f":"D14+4","v":6.77},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.13600000000000004},{"$f":"(P26-O26)/(P3-O3)","v":0.06874999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05000000000000002},{"$f":"(R26-Q26)/(R3-Q3)","v":0.15999999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.04666666666666656},{"$f":"(V26-S26)/(V3-S3)","v":0.07700000000000004},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.07700000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":7.34},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.49},4.481249999999999,4.35,4.13,4.923333333333334,4.619999999999999,null,null,{"$f":"V26-V27*V25","v":4.619999999999999}]
[null,{"$f":"D9+4","v":{"v":7.3,"d":"7.30"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.7699999999999996},{"$f":"O27*O25+O28","v":3.4499999999999997},3.9999999999999996,4.45,5.25,5.39,{"$f":"T26","v":5.544},{"$f":"U26","v":5.775},6.16,{"$f":"W26","v":6.930000000000001}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6880000000000002,"d":"1.69"}},{"v":1.874,"d":"1.87"},{"v":2.254,"d":"2.25"},{"v":2.864,"d":"2.86"},3.37,{"v":3.516,"d":"3.52"},{"$f":"T25*S32+S33","v":3.7408},{"$f":"U25*S32+S33","v":4.078},{"$f":"J13","v":4.640000000000001},{"$f":"K13","v":5.258}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03719999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.04749999999999999},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06777777777777777},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10120000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.048666666666666636},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11240000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.061799999999999945}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.432},{"$f":"O31-O32*O25","v":2.5865},{"$f":"P31-P32*P25","v":2.7284444444444444},{"$f":"Q31-Q32*Q25","v":2.6616},{"$f":"R31-R32*R25","v":3.0293333333333337},{"$f":"S31-S32*$S$3","v":2.3919999999999995},null,null,{"$f":"V31-V32*V25","v":3.4040000000000017}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6880000000000002},{"$f":"O32*O25+O33","v":1.874},2.254,2.864,3.37,3.516,{"$f":"T31","v":3.7408},{"$f":"U31","v":4.078},4.640000000000001,{"$f":"W31","v":5.258}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-9.03071017274472},-9.427771556550951,-9.579587519830781,-4.05223880597015,-16.92998204667861,-15.050100200400804,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-15.050100200400804},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-15.050100200400804},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.050100200400804},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.050100200400804}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-9.427771556550951},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-9.427771556550951},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-9.4}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH006HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.5734444444444444},{"$f":"E66*Dane!$E$26","v":2.38},{"$f":"F66*Dane!$E$26","v":3.5999999999999996},{"$f":"G66*Dane!$E$26","v":4.66},{"$f":"H66*Dane!$E$26","v":4.82},{"$f":"I66*Dane!$E$26","v":4.9},{"$f":"I57*J52+I58","v":5.146000000000001},{"$f":"I57*K52+I58","v":5.515000000000001},{"$f":"L66*Dane!$E$26","v":6.13},{"$f":"M66*Dane!$E$26","v":7.359999999999999}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4151557093425604},1.43,{"$f":"(1.35+1.54)/2","v":1.445},{"$f":"(1.84+2.12)/2","v":1.98},{"$f":"(2.04+2.38)/2","v":2.21},{"$f":"(2.13+2.5)/2","v":2.315},null,null,{"$f":"(2.58+3.03)/2","v":2.8049999999999997},{"$f":"L55+(L55-I55)","v":3.2949999999999995}]
[null,"Q",null,{"$f":"D54","v":1.5734444444444444},2.38,3.5999999999999996,4.66,4.82,4.9,null,null,{"$f":"L54","v":6.13},{"$f":"M54","v":7.359999999999999}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.1613111111111111},{"$f":"(F54-E54)/(F52-E52)","v":0.15249999999999997},{"$f":"(G54-F54)/(G52-F52)","v":0.11777777777777783},{"$f":"(H54-G54)/(H52-G52)","v":0.03200000000000003},{"$f":"(I54-H54)/(I52-H52)","v":0.02666666666666669},{"$f":"(L54-I54)/(L52-I52)","v":0.12299999999999996}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.799666666666666},4.6674999999999995,4.424444444444444,4.596,4.633333333333334,3.670000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.5734444444444442},2.38,3.5999999999999996,4.66,4.82,4.9]
[null,"COP",null,{"$f":"D55","v":1.4151557093425604},1.43,1.445,1.98,2.21,2.315,null,null,{"$f":"L55","v":2.8049999999999997},{"$f":"M55","v":3.2949999999999995}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.002968858131487906},{"$f":"(F61-E61)/(F52-E52)","v":1.8750000000000155E-3},{"$f":"(G61-F61)/(G52-F52)","v":0.05944444444444444},{"$f":"(H61-G61)/(H52-G52)","v":0.046},{"$f":"(I61-H61)/(I52-H52)","v":0.034999999999999996},{"$f":"(L61-I61)/(L52-I52)","v":0.048999999999999974}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.4745328719723185},1.4581250000000001,1.8611111111111112,1.888,1.965,1.8250000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.4151557093425604},1.43,1.445,1.98,2.21,2.315]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.5734444444444444},2.38,{"$f":"(4.68+2.52)/2","v":3.5999999999999996},{"$f":"(4.49+4.83)/2","v":4.66},{"$f":"(4.77+4.87)/2","v":4.82},{"$f":"(4.7+5.1)/2","v":4.9},null,null,{"$f":"(5.92+6.34)/2","v":6.13},{"$f":"L66+(L66-I66)","v":7.359999999999999}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-AWH-P006","index":10,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5888.58723615952},null,null,"COP",{"$f":"K13","v":3.1802858294237115},{"$f":"L13","v":2.7673845666838783},{"$f":"M13","v":3.0402443914382307},{"$f":"N13","v":2.510897517026636},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9965473329167762},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9946573541098925},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9975555039069655},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9975580815433739},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1802858294237115},null,null,"Udział 2ŹC",{"$f":"1-K3","v":3.4526670832237816E-3},{"$f":"1-L3","v":0.005342645890107467},{"$f":"1-M3","v":2.4444960930345427E-3},{"$f":"1-N3","v":0.002441918456626113}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9965473329167762},null,null,"COP-Inst",{"$f":"K14","v":3.183750458718457},{"$f":"L14","v":2.772755909757985},{"$f":"M14","v":3.042694877735445},{"$f":"N14","v":2.513345413045731}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":3.4526670832237816E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.183750458718457},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R7*Bilans!F7+S7","v":4.321990740740741},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.7491751427834122,"d":"74.92%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":1.0840627104377107},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC7*Bilans!F7+AD7","v":3.043981481481482},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.6419461914744935},{"$f":"AF7*Z7","v":192.42326873292674},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":32.25488615602879},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ7*Bilans!F7+AK7","v":4.21262962962963},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.7686239510658586,"d":"76.86%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":0.9747015993265995},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU7*Bilans!F7+AV7","v":2.713587962962963},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.3551895527603075},{"$f":"AX7*AR7","v":171.53766177760306},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":36.18208714304543},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB7*Bilans!F7+BC7","v":4.321990740740741},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.7491751427834122,"d":"74.92%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":1.0840627104377107},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W7<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W7<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W7<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W7<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W7<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM7*Bilans!F7+BN7","v":3.043981481481482},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.6419461914744935},{"$f":"BP7*BJ7","v":192.42326873292674},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":32.25488615602879},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F7<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F7<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F7<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F7<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F7*BT7+BU7","v":2.4638287037037037},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY7","v":3.379312246469057},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC7*Bilans!F7+CD7","v":4.154791666666666},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.779323800103021,"d":"77.93%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":0.9168636363636358},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F7<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F7<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F7<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F7<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F7<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F7<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN7*Bilans!F7+CO7","v":2.4638287037037037},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.138417365478686},{"$f":"CQ7*CK7","v":155.74929599569592},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":39.849879173277316}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R8*Bilans!F8+S8","v":4.832083333333333},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.48238964622512104,"d":"48.24%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":2.501136363636363},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC8*Bilans!F8+AD8","v":3.89},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.89},{"$f":"AF8*Z8","v":198.6481545454546},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.359291890628652},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ8*Bilans!F8+AK8","v":4.725666666666666},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.49325251527762654,"d":"49.33%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":2.394719696969696},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU8*Bilans!F8+AV8","v":3.2207500000000002},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.2207500000000002},{"$f":"AX8*AR8","v":164.47199068181823},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.550848546004957},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB8*Bilans!F8+BC8","v":4.832083333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.48238964622512104,"d":"48.24%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":2.501136363636363},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W8<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W8<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W8<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W8<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W8<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM8*Bilans!F8+BN8","v":3.5301851851851853},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5301851851851853},{"$f":"BP8*BJ8","v":180.27372037037043},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.92479071785897},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F8<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F8<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F8<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F8<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F8*BT8+BU8","v":2.9441166666666665},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY8","v":2.8280287279018292},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC8*Bilans!F8+CD8","v":4.576666666666666},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.5093110640270146,"d":"50.93%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":2.245719696969696},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F8<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F8<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F8<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F8<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F8<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F8<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN8*Bilans!F8+CO8","v":2.9441166666666665},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8885672955974844},{"$f":"CQ8*CK8","v":147.50862790508864},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":20.684179851239016}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12134.458535454487},null,{"$f":"F9/F11","v":3827.617699108305},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R9*Bilans!F9+S9","v":4.835916666666667},{"v":0.48154043058490686,"d":"48.15%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.3286893939393942},null,2.5072272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC9*Bilans!F9+AD9","v":3.894},3.894,198.641436,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.327234906849696},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ9*Bilans!F9+AK9","v":4.7287333333333335},{"v":0.49245521576025875,"d":"49.25%"},2.3286893939393942,null,2.4000439393939392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU9*Bilans!F9+AV9","v":3.2224500000000003},3.2224500000000003,164.38420530000002,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.521389851595124},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB9*Bilans!F9+BC9","v":4.835916666666667},{"v":0.48154043058490686,"d":"48.15%"},2.3286893939393942,null,2.5072272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W9<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W9<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W9<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W9<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W9<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM9*Bilans!F9+BN9","v":3.5320370370370373},3.5320370370370373,180.17691552188552,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.89796910435027},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F9<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F9<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F9<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F9<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F9*BT9+BU9","v":2.9458033333333336},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY9","v":2.8264094949633116},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC9*Bilans!F9+CD9","v":4.5793333333333335},{"v":0.5085214865204675,"d":"50.85%"},2.3286893939393942,null,2.2506439393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F9<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F9<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F9<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F9<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F9<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F9<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN9*Bilans!F9+CO9","v":2.9458033333333336},2.8902221383647806,147.43653721719843,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":20.650403280434585}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":33.18823783221917},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R10*Bilans!F10+S10","v":4.511574074074074},{"v":0.6152374644339755,"d":"61.52%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.7756893939393943},null,1.7358846801346801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":3.4231481481481483},2.9710342417889586,183.4321942760943,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":24.313423154550055},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":4.424962962962963},{"v":0.6272796896091504,"d":"62.73%"},2.7756893939393943,null,1.6492735690235691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU10*Bilans!F10+AV10","v":2.9600462962962966},2.5690967854647098,158.61650264309768,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":28.117279635382193},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.511574074074074},{"v":0.6152374644339755,"d":"61.52%"},2.7756893939393943,null,1.7358846801346801,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W10<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W10<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W10<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W10<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W10<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":3.4231481481481483},2.9710342417889586,183.4321942760943,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":24.313423154550055},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F10<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F10<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F10<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F10<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F10*BT10+BU10","v":2.6951203703703706},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY10","v":3.0893041376418076},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC10*Bilans!F10+CD10","v":4.3254166666666665},{"v":0.6417160721948316,"d":"64.17%"},2.7756893939393943,null,1.5497272727272722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F10<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F10<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F10<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F10<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F10<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F10<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN10*Bilans!F10+CO10","v":2.6951203703703706},2.33916107617051,144.4202301447812,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":30.881162252208743}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.1702378579452626},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R11*Bilans!F11+S11","v":4.558564814814815},{"v":0.5837621120564299,"d":"58.38%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.6611174242424247},null,1.8974473905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":3.5171296296296295},3.450768693221524,203.56241374436192,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":20.00100208216162},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":4.477592592592592},{"v":0.5943187927916412,"d":"59.43%"},2.6611174242424247,null,1.8164751683501676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU11*Bilans!F11+AV11","v":3.0211342592592594},2.964131726065689,174.85547785321776,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":23.284670924456844},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.558564814814815},{"v":0.5837621120564299,"d":"58.38%"},2.6611174242424247,null,1.8974473905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W11<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W11<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W11<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W11<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W11<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":3.5171296296296295},3.450768693221524,203.56241374436192,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":20.00100208216162},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F11<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F11<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F11<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F11<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F11*BT11+BU11","v":2.752449074074074},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY11","v":3.024959331692193},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC11*Bilans!F11+CD11","v":4.367708333333333},{"v":0.6092708626932335,"d":"60.93%"},2.6611174242424247,null,1.7065909090909082,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F11<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F11<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F11<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F11<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F11<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F11<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN11*Bilans!F11+CO11","v":2.752449074074074},2.3889180642907055,140.92336248435615,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":28.89125116925022}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R12*Bilans!F12+S12","v":4.60300925925926},{"v":0.5545836743090954,"d":"55.46%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.552753787878788},null,2.0502554713804724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":3.6060185185185185},3.5379804332634524,199.50575172797159,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":18.64792136462844},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":4.52737037037037},{"v":0.5638491174889133,"d":"56.38%"},2.552753787878788,null,1.9746165824915822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU12*Bilans!F12+AV12","v":3.0789120370370373},3.0208193570929427,170.3431796866464,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":21.840425762029774},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.60300925925926},{"v":0.5545836743090954,"d":"55.46%"},2.552753787878788,null,2.0502554713804724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W12<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W12<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W12<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W12<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W12<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":3.6060185185185185},3.5379804332634524,199.50575172797159,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":18.64792136462844},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F12<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F12<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F12<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F12<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F12*BT12+BU12","v":2.806671296296296},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY12","v":2.966519992068547},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC12*Bilans!F12+CD12","v":4.407708333333333},{"v":0.5791566943242512,"d":"57.92%"},2.552753787878788,null,1.8549545454545449,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F12<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F12<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F12<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F12<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F12<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F12<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN12*Bilans!F12+CO12","v":2.806671296296296},2.753715234102027,155.28125103776765,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":23.958897453173066}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12106.552830854938},null,{"$f":"F13/F15","v":4535.4226586445},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1802858294237115},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.7673845666838783},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0402443914382307},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.510897517026636},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R13*Bilans!F13+S13","v":4.8589166666666666},{"v":0.47647327546825047,"d":"47.65%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.31514393939394},null,2.5437727272727266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC13*Bilans!F13+AD13","v":3.918},3.918,198.59202218181824,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.136267576221636},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ13*Bilans!F13+AK13","v":4.747133333333333},{"v":0.4876930511172932,"d":"48.77%"},2.31514393939394,null,2.4319893939393933,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU13*Bilans!F13+AV13","v":3.23265},3.23265,163.85362442727276,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":18.345288343506525},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB13*Bilans!F13+BC13","v":4.8589166666666666},{"v":0.47647327546825047,"d":"47.65%"},2.31514393939394,null,2.5437727272727266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W13<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W13<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W13<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W13<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W13<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM13*Bilans!F13+BN13","v":3.5431481481481484},3.5431481481481484,179.59187228956233,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.737628200681357},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F13<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F13<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F13<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F13<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F13*BT13+BU13","v":2.9559233333333332},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY13","v":2.816732902960239},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC13*Bilans!F13+CD13","v":4.595333333333333},{"v":0.5038032654999145,"d":"50.38%"},2.31514393939394,null,2.2801893939393927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F13<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F13<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F13<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F13<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F13<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F13<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN13*Bilans!F13+CO13","v":2.9559233333333332},2.900151194968554,147.00022726947975,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.448553325951476}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":61.09394243176861},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.183750458718457},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.772755909757985},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.042694877735445},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.513345413045731},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R14*Bilans!F14+S14","v":4.408564814814816},{"v":0.6865827824053079,"d":"68.66%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.026844696969697},null,1.3817201178451186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.2171296296296297},2.79222571628232,189.2232985023188,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.396147623026494},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":4.309592592592593},{"v":0.7023505428731925,"d":"70.24%"},3.026844696969697,null,1.282747895622896,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU14*Bilans!F14+AV14","v":2.8261342592592595},2.452871243885395,166.22595546733058,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":32.324751588171104},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.408564814814816},{"v":0.6865827824053079,"d":"68.66%"},3.026844696969697,null,1.3817201178451186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W14<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W14<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W14<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W14<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W14<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.2171296296296297},2.79222571628232,189.2232985023188,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.396147623026494},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F14<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F14<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F14<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F14<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F14*BT14+BU14","v":2.569449074074074},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY14","v":3.2404014524507665},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC14*Bilans!F14+CD14","v":4.232708333333333},{"v":0.7151082613306368,"d":"71.51%"},3.026844696969697,null,1.205863636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F14<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F14<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F14<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F14<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F14<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F14<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN14*Bilans!F14+CO14","v":2.569449074074074},2.2300878756114604,151.12839241917604,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":35.55395933203924}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.6693328807580676},{"$nulls":4},{"$f":"F11","v":3.1702378579452626},{"$f":"F15","v":2.6693328807580676},{"$f":"F28","v":3.000473952730482},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R15*Bilans!F15+S15","v":4.479861111111112},{"v":0.636852637364186,"d":"63.69%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.853011363636364},null,1.6268497474747479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":3.3597222222222225},2.915985324947589,185.44473763579188,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":25.51700552117868},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":4.389444444444445},{"v":0.6499709472909069,"d":"65.00%"},2.853011363636364,null,1.5364330808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU15*Bilans!F15+AV15","v":2.918819444444445},2.53331498951782,161.1084697720126,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":29.371481218972292},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.479861111111112},{"v":0.636852637364186,"d":"63.69%"},2.853011363636364,null,1.6268497474747479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W15<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W15<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W15<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W15<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W15<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":3.3597222222222225},2.915985324947589,185.44473763579188,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":25.51700552117868},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F15<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F15<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F15<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F15<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F15*BT15+BU15","v":2.6564305555555556},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY15","v":3.13429857754615},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC15*Bilans!F15+CD15","v":4.296875},{"v":0.6639735537190083,"d":"66.40%"},2.853011363636364,null,1.443863636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F15<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F15<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F15<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F15<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F15<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F15<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN15*Bilans!F15+CO15","v":2.6564305555555556},2.3055812368972743,146.6255347434248,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":32.27264884255252}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.227550628257505},{"$f":"F19","v":3.227550628257505},{"$f":"F19","v":3.227550628257505},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R16*Bilans!F16+S16","v":4.480324074074074},{"v":0.6365348864517039,"d":"63.65%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.851882575757576},null,1.6284414983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.3606481481481483},2.916788958770091,185.41682699479068,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.49910820565121},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":4.389962962962963},{"v":0.6496370470134275,"d":"64.96%"},2.851882575757576,null,1.5380803872053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU16*Bilans!F16+AV16","v":2.9194212962962967},2.533837351502446,161.07304589995871,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":29.352916922085036},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.480324074074074},{"v":0.6365348864517039,"d":"63.65%"},2.851882575757576,null,1.6284414983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W16<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W16<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W16<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W16<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W16<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.3606481481481483},2.916788958770091,185.41682699479068,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.49910820565121},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F16<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F16<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F16<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F16<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F16*BT16+BU16","v":2.6569953703703706},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY16","v":3.133632299279205},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC16*Bilans!F16+CD16","v":4.297291666666666},{"v":0.6636465003944523,"d":"66.36%"},2.851882575757576,null,1.4454090909090902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F16<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F16<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F16<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F16<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F16<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F16<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN16*Bilans!F16+CO16","v":2.6569953703703706},2.306071453529001,146.59423694366623,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":32.252043690541235}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":799.2597049309223},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R17*Bilans!F17+S17","v":4.318981481481482},{"v":0.7513959403229421,"d":"75.14%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.245265151515152},null,1.0737163299663304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.037962962962963},2.6367225716282316,192.50711495457725,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":32.3969237109577},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":4.209259259259259},{"v":0.7709824821021479,"d":"77.10%"},3.245265151515152,null,0.963994107744107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU17*Bilans!F17+AV17","v":2.709675925925926},2.3517941998602376,171.704494531796,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":36.32192817087331},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.318981481481482},{"v":0.7513959403229421,"d":"75.14%"},3.245265151515152,null,1.0737163299663304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W17<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W17<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W17<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W17<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W17<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.037962962962963},2.6367225716282316,192.50711495457725,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":32.3969237109577},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F17<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F17<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F17<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F17<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F17*BT17+BU17","v":2.4601574074074075},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY17","v":3.3843551988009417},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC17*Bilans!F17+CD17","v":4.152083333333333},{"v":0.7815992336815218,"d":"78.16%"},3.245265151515152,null,0.9068181818181809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F17<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F17<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F17<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F17<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F17<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F17<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN17*Bilans!F17+CO17","v":2.4601574074074075},2.1352309573724666,155.89321219776383,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":40.00583623287136}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5888.58723615952},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R18*Bilans!F18+S18","v":4.474537037037038},{"v":0.6405114988477637,"d":"64.05%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.8659924242424246},null,1.6085446127946135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.349074074074074},2.9067435359888187,185.76258040149932,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.72353594062296},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":4.383481481481482},{"v":0.6538164781464544,"d":"65.38%"},2.8659924242424246,null,1.5174890572390574,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU18*Bilans!F18+AV18","v":2.9118981481481483},2.527307826694619,161.51381005685795,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.58552220208698},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.474537037037038},{"v":0.6405114988477637,"d":"64.05%"},2.8659924242424246,null,1.6085446127946135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W18<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W18<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W18<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W18<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W18<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.349074074074074},2.9067435359888187,185.76258040149932,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.72353594062296},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F18<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F18<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F18<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F18<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F18*BT18+BU18","v":2.649935185185185},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY18","v":3.1419811919083065},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC18*Bilans!F18+CD18","v":4.292083333333333},{"v":0.6677392309661022,"d":"66.77%"},2.8659924242424246,null,1.4260909090909086,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F18<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F18<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F18<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F18<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F18<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F18<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN18*Bilans!F18+CO18","v":2.649935185185185},2.2999437456324245,146.9835503811067,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":32.510239417886964}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.227550628257505},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6308.816172181797},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R19*Bilans!F19+S19","v":4.314814814814816},{"v":0.7544760046820131,"d":"75.45%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.2554242424242426},null,1.0593905723905732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.0296296296296297},2.629489867225716,192.62017264468585,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":32.59452274031911},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":4.204592592592593},{"v":0.774254382733647,"d":"77.43%"},3.2554242424242426,null,0.9491683501683501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU19*Bilans!F19+AV19","v":2.7042592592592594},2.347092941998602,171.93351962899436,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":36.516222148299704},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.314814814814816},{"v":0.7544760046820131,"d":"75.45%"},3.2554242424242426,null,1.0593905723905732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W19<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W19<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W19<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W19<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W19<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.0296296296296297},2.629489867225716,192.62017264468585,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":32.59452274031911},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F19<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F19<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F19<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F19<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F19*BT19+BU19","v":2.455074074074074},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY19","v":3.391362647486739},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC19*Bilans!F19+CD19","v":4.1483333333333325},{"v":0.7847547390335661,"d":"78.48%"},3.2554242424242426,null,0.89290909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F19<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F19<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F19<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F19<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F19<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F19<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN19*Bilans!F19+CO19","v":2.455074074074074},2.130819007686932,156.09062816746078,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":40.22254680643418}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6771.663543843497},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R20*Bilans!F20+S20","v":4.280787037037038},{"v":0.7798542937622589,"d":"77.99%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.338390151515152},null,0.9423968855218856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.961574074074074},2.5704227812718377,193.41146217679946,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":34.24987151586002},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":4.1664814814814815},{"v":0.8012492474413005,"d":"80.12%"},3.338390151515152,null,0.8280913299663295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU20*Bilans!F20+AV20","v":2.660023148148148},1.957375524109015,147.28272131158286,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":44.97688303325124},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.280787037037038},{"v":0.7798542937622589,"d":"77.99%"},3.338390151515152,null,0.9423968855218856,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W20<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W20<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W20<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W20<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W20<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.961574074074074},2.5704227812718377,193.41146217679946,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":34.24987151586002},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F20<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F20<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F20<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F20<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F20*BT20+BU20","v":2.4135601851851853},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY20","v":3.449695003561336},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC20*Bilans!F20+CD20","v":4.117708333333333},{"v":0.8107398293586001,"d":"81.07%"},3.338390151515152,null,0.7793181818181809,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F20<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F20<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F20<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F20<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F20<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F20<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN20*Bilans!F20+CO20","v":2.4135601851851853},1.7760159853249478,133.6363228157757,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":49.56973964617353}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R21*Bilans!F21+S21","v":4.574074074074074},{"v":0.5735156422524844,"d":"57.35%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.6233030303030307},null,1.9507710437710437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC21*Bilans!F21+AD21","v":3.5481481481481483},3.4812019566736554,202.1983367765708,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":19.52113220724995},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ21*Bilans!F21+AK21","v":4.494962962962963},{"v":0.5836094873123977,"d":"58.36%"},2.6233030303030307,null,1.8716599326599321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU21*Bilans!F21+AV21","v":3.0412962962962964},2.9839133473095742,173.31436768693226,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":22.774456134135608},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB21*Bilans!F21+BC21","v":4.574074074074074},{"v":0.5735156422524844,"d":"57.35%"},2.6233030303030307,null,1.9507710437710437,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W21<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W21<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W21<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W21<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W21<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM21*Bilans!F21+BN21","v":3.5481481481481483},3.4812019566736554,202.1983367765708,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":19.52113220724995},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F21<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F21<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F21<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F21<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F21*BT21+BU21","v":2.7713703703703705},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY21","v":3.004306678257226},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC21*Bilans!F21+CD21","v":4.381666666666666},{"v":0.598699816729486,"d":"59.87%"},2.6233030303030307,null,1.7583636363636352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F21<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F21<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F21<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F21<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F21<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F21<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN21*Bilans!F21+CO21","v":2.7713703703703705},2.7190803633822505,157.93209755720733,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":24.992642568251373}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R22*Bilans!F22+S22","v":4.512268518518519},{"v":0.6147675389300588,"d":"61.48%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.7739962121212125},null,1.738272306397307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.424537037037037},2.972239692522711,183.38583801060923,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":24.287566162117862},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":4.425740740740741},{"v":0.6267868758297228,"d":"62.68%"},2.7739962121212125,null,1.6517445286195285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU22*Bilans!F22+AV22","v":2.9609490740740743},2.569880328441649,158.56044813742776,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.090206140296267},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.512268518518519},{"v":0.6147675389300588,"d":"61.48%"},2.7739962121212125,null,1.738272306397307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W22<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W22<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W22<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W22<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W22<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.424537037037037},2.972239692522711,183.38583801060923,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":24.287566162117862},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F22<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F22<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F22<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F22<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F22*BT22+BU22","v":2.6959675925925928},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY22","v":3.088333307308459},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC22*Bilans!F22+CD22","v":4.326041666666666},{"v":0.641231968128188,"d":"64.12%"},2.7739962121212125,null,1.5520454545454534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F22<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F22<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F22<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F22<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F22<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F22<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN22*Bilans!F22+CO22","v":2.6959675925925928},2.339896401118099,144.3705443597135,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":30.851138600548108}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R23*Bilans!F23+S23","v":4.339814814814815},{"v":0.7360843338440949,"d":"73.61%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.1944696969696973},null,1.145345117845118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.07962962962963},2.6728860936408108,191.8889225589226,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":31.424969375313438},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":4.232592592592592},{"v":0.7547312024692145,"d":"75.47%"},3.1944696969696973,null,1.038122895622895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU23*Bilans!F23+AV23","v":2.7367592592592596},2.3753004891684135,170.5249814814815,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":35.36199483787005},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.339814814814815},{"v":0.7360843338440949,"d":"73.61%"},3.1944696969696973,null,1.145345117845118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W23<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W23<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W23<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W23<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W23<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.07962962962963},2.6728860936408108,191.8889225589226,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":31.424969375313438},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F23<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F23<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F23<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F23<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F23*BT23+BU23","v":2.485574074074074},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY23","v":3.34974789062745},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC23*Bilans!F23+CD23","v":4.1708333333333325},{"v":0.7659068204522752,"d":"76.59%"},3.1944696969696973,null,0.9763636363636352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F23<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F23<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F23<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F23<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F23<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F23<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN23*Bilans!F23+CO23","v":2.485574074074074},2.15729070580014,154.87386094276096,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":38.935579433282605}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R24*Bilans!F24+S24","v":4.28888888888889},{"v":0.7737753179463023,"d":"77.38%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.318636363636364},null,0.9702525252525258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC24*Bilans!F24+AD24","v":2.977777777777778},2.5844863731656185,193.24439565465983,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.84887788331072},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ24*Bilans!F24+AK24","v":4.1755555555555555},{"v":0.794777202573903,"d":"79.48%"},3.318636363636364,null,0.8569191919191916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU24*Bilans!F24+AV24","v":2.6705555555555556},2.3178406708595385,173.3070540880503,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":37.742871948105986},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB24*Bilans!F24+BC24","v":4.28888888888889},{"v":0.7737753179463023,"d":"77.38%"},3.318636363636364,null,0.9702525252525258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W24<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W24<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W24<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W24<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W24<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM24*Bilans!F24+BN24","v":2.977777777777778},2.5844863731656185,193.24439565465983,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":33.84887788331072},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F24<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F24<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F24<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F24<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F24*BT24+BU24","v":2.4234444444444447},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY24","v":3.435625079301781},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC24*Bilans!F24+CD24","v":4.125},{"v":0.8045179063360882,"d":"80.45%"},3.318636363636364,null,0.8063636363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F24<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F24<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F24<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F24<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F24<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F24<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN24*Bilans!F24+CO24","v":2.4234444444444447},1.783289308176101,133.33816274442543,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":49.05651777043276}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R25*Bilans!F25+S25","v":4.464351851851853},{"v":0.6475353765802796,"d":"64.75%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.890825757575758},null,1.5735260942760947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":3.3287037037037037},2.8890635918937804,186.35458207864815,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":26.12231936670937},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":4.3720740740740744},{"v":0.6612023741130192,"d":"66.12%"},2.890825757575758,null,1.4812483164983163,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU25*Bilans!F25+AV25","v":2.8986574074074074},2.5158158630328438,162.27881416587257,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":29.99784003555931},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.464351851851853},{"v":0.6475353765802796,"d":"64.75%"},2.890825757575758,null,1.5735260942760947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W25<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W25<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W25<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W25<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W25<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":3.3287037037037037},2.8890635918937804,186.35458207864815,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":26.12231936670937},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F25<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F25<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F25<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F25<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F25*BT25+BU25","v":2.637509259259259},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY25","v":3.1567838036581017},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC25*Bilans!F25+CD25","v":4.282916666666666},{"v":0.674966613306919,"d":"67.50%"},2.890825757575758,null,1.392090909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F25<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F25<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F25<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F25<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F25<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F25<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN25*Bilans!F25+CO25","v":2.637509259259259},2.289158979734451,147.6586621966203,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":32.96802121927611}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12149.344269482612},null,{"$f":"F26/F28","v":4049.1417225690307},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R26*Bilans!F26+S26","v":3.8726874999999996},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.213765151515152},null,-0.34107765151515235,0.08094367845642997,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":88.4628471738548},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":7.79115282614521},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC26*Bilans!F26+AD26","v":2.5818854166666667},1.8998779481132078,168.06861257291553,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":63.593638456503335},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ26*Bilans!F26+AK26","v":3.7175520833333326},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.4962130681818193,0.11776001992028316,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":84.91912704259306},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":11.334872957406937},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU26*Bilans!F26+AV26","v":2.058854166666667},1.5150058962264155,128.65297817192854,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":78.84265413922708},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB26*Bilans!F26+BC26","v":4.009729166666667},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.20403598484848473,0.048421299600695376,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":91.59325622823468},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":4.660743771765333},null,{"$f":"IF(Bilans!W26<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W26<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W26<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W26<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W26<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W26<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.728240740740741},1.2717243186582812,116.48137137054512,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":89.71984738688697},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F26<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F26<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F26<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F26<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F26*BT26+BU26","v":2.058854166666667},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY26","v":4.6737294018672895},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC26*Bilans!F26+CD26","v":2.9734791666666665},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.2402859848484855,0.2943415070017638,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":95.95965849299824},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":4.660743771765333},null,{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F26<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F26<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F26<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F26<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F26<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F26<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN26*Bilans!F26+CO26","v":1.437296875},1.057633549528302,101.49015422347341,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":111.60779694878137}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":18.302503804097526},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R27*Bilans!F27+S27","v":3.7787499999999996},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.402272727272727},null,-0.6235227272727277,0.14163655136809508,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":86.50430769230769},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":14.273874125874135},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC27*Bilans!F27+AD27","v":2.541875},1.8704363207547172,161.80079900943397,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":70.8108233762107},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ27*Bilans!F27+AK27","v":3.6218749999999993},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.780397727272728,0.17727155394940647,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":82.91307692307691},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":17.865104895104913},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU27*Bilans!F27+AV27","v":1.9927500000000002},1.4663632075471702,121.58068542452833,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":87.05788333206124},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB27*Bilans!F27+BC27","v":4.0062500000000005},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.3960227272727268,0.0899586990191016,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":91.7123076923077},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":9.065874125874116},null,{"$f":"IF(Bilans!W27<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W27<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W27<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W27<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W27<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W27<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM27*Bilans!F27+BN27","v":1.5736111111111115},1.1579402515723274,106.19737264150947,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":103.2745483196415},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F27<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F27<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F27<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F27<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F27*BT27+BU27","v":1.9927500000000002},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY27","v":4.788151088393098},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC27*Bilans!F27+CD27","v":2.76125},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.6410227272727274,0.37276716572018587,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.40541465246163},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":9.065874125874116},null,{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F27<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F27<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F27<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F27<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F27<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F27<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN27*Bilans!F27+CO27","v":1.4346875},1.0557134433962265,105.9993460383762,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":121.88190386465556}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.000473952730482},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R28*Bilans!F28+S28","v":3.9463749999999997},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.0658939393939395},null,-0.11951893939393976,0.02939548871059711,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":89.97997945585786},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":2.7251114532330605},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC28*Bilans!F28+AD28","v":2.6132708333333334},1.9229728773584909,173.02905999888887,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":57.93516190869782},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ28*Bilans!F28+AK28","v":3.792604166666666},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.2732897727272734,0.06721517501462664,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":86.47390199888949},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":6.231188910201419},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU28*Bilans!F28+AV28","v":2.1107083333333336},1.553162735849057,134.30804220813843,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":72.43142120788416},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB28*Bilans!F28+BC28","v":4.012458333333334},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.0534356060606056,0.013142400381592515,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":91.4867234869517},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":1.2183674221392051},null,{"$f":"IF(Bilans!W28<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W28<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W28<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W28<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W28<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W28<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM28*Bilans!F28+BN28","v":1.8495370370370374},1.3609800838574428,124.51160860311421,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":80.07430168455038},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F28<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F28<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F28<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F28<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F28*BT28+BU28","v":2.1107083333333336},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY28","v":4.588989537936628},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC28*Bilans!F28+CD28","v":3.139958333333333},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.9259356060606065,0.22773235599909084,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.47735855309182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":1.2183674221392051},null,{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F28<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F28<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F28<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F28<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F28<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F28<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN28*Bilans!F28+CO28","v":1.43934375},1.0591397405660377,97.94644554615411,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":103.58246253162235}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R29*Bilans!F29+S29","v":4.215972222222223},{"v":0.8293272038454051,"d":"82.93%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.496420454545455},null,0.7195517676767675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC29*Bilans!F29+AD29","v":2.8319444444444444},2.0838836477987424,164.70542742281307,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":44.37586570957243},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ29*Bilans!F29+AK29","v":4.0938888888888885},{"v":0.8540584635882508,"d":"85.41%"},3.496420454545455,null,0.5974684343434333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU29*Bilans!F29+AV29","v":2.575763888888889},1.8953734276729561,149.8060080563894,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":48.7894045357732},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB29*Bilans!F29+BC29","v":4.215972222222223},{"v":0.8293272038454051,"d":"82.93%"},3.496420454545455,null,0.7195517676767675,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W29<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W29<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W29<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W29<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W29<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM29*Bilans!F29+BN29","v":2.8319444444444444},2.0838836477987424,164.70542742281307,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":44.37586570957243},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F29<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F29<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F29<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F29<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F29*BT29+BU29","v":2.334486111111111},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY29","v":3.5665436054640227},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC29*Bilans!F29+CD29","v":4.059374999999999},{"v":0.8613198964238228,"d":"86.13%"},3.496420454545455,null,0.5629545454545442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F29<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F29<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F29<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F29<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F29<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F29<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN29*Bilans!F29+CO29","v":2.334486111111111},1.7178294025157232,135.77333181710978,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":53.83197002779472}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12164.929978306305},null,{"$f":"F30/F32","v":5156.976801439532},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R30*Bilans!F30+S30","v":4.3812500000000005},{"v":0.7060640643236934,"d":"70.61%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.093443181818182},null,1.2878068181818185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC30*Bilans!F30+AD30","v":3.1625},2.744811320754717,190.39733066037735,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":29.567984683403896},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ30*Bilans!F30+AK30","v":4.279},{"v":0.7229360088380888,"d":"72.29%"},3.093443181818182,null,1.185556818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU30*Bilans!F30+AV30","v":2.7906250000000004},2.422051886792453,168.0087117388508,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":33.508175251517066},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB30*Bilans!F30+BC30","v":4.3812500000000005},{"v":0.7060640643236934,"d":"70.61%"},3.093443181818182,null,1.2878068181818185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W30<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W30<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W30<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W30<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W30<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM30*Bilans!F30+BN30","v":3.1625},2.744811320754717,190.39733066037735,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":29.567984683403896},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F30<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F30<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F30<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F30<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F30*BT30+BU30","v":2.536125},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY30","v":3.2829795501514734},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC30*Bilans!F30+CD30","v":4.208125},{"v":0.735111999243887,"d":"73.51%"},3.093443181818182,null,1.1146818181818179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F30<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F30<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F30<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F30<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F30<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F30<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN30*Bilans!F30+CO30","v":2.536125},2.2011650943396224,152.68661825171526,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":36.87071873873126}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":18.302503804097526},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R31*Bilans!F31+S31","v":4.415046296296297},{"v":0.6819954910082314,"d":"68.20%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.011041666666667},null,1.4040046296296302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC31*Bilans!F31+AD31","v":3.2300925925925927},2.803476589797344,188.9224644638206,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":28.123903310765307},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ31*Bilans!F31+AK31","v":4.316851851851852},{"v":0.6975086868860195,"d":"69.75%"},3.011041666666667,null,1.305810185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU31*Bilans!F31+AV31","v":2.8345601851851856},2.4601843116701607,165.78846596666352,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":32.048291736292214},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB31*Bilans!F31+BC31","v":4.415046296296297},{"v":0.6819954910082314,"d":"68.20%"},3.011041666666667,null,1.4040046296296302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W31<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W31<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W31<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W31<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W31<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM31*Bilans!F31+BN31","v":3.2300925925925927},2.803476589797344,188.9224644638206,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":28.123903310765307},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F31<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F31<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F31<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F31<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F31*BT31+BU31","v":2.5773564814814813},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY31","v":3.23045980307778},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC31*Bilans!F31+CD31","v":4.238541666666666},{"v":0.7103956746129271,"d":"71.04%"},3.011041666666667,null,1.2274999999999996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F31<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F31<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F31<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F31<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F31<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F31<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN31*Bilans!F31+CO31","v":2.5773564814814813},2.236950908455625,150.74507133322217,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":35.2465064152384}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R37*Bilans!F37+S37","v":4.342361111111112},{"v":0.734222991146068,"d":"73.42%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.188261363636364},null,1.1540997474747479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.084722222222222},2.67730607966457,191.80731876786737,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":31.30797568235653},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":4.235444444444444},{"v":0.7527572148463306,"d":"75.28%"},3.188261363636364,null,1.0471830808080802,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU37*Bilans!F37+AV37","v":2.740069444444445},2.3781734800838574,170.37688826257866,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":35.245971052291786},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.342361111111112},{"v":0.734222991146068,"d":"73.42%"},3.188261363636364,null,1.1540997474747479,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W37<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W37<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W37<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W37<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W37<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.084722222222222},2.67730607966457,191.80731876786737,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":31.30797568235653},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F37<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F37<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F37<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F37<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F37*BT37+BU37","v":2.488680555555556},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY37","v":3.3455665866964828},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC37*Bilans!F37+CD37","v":4.173125},{"v":0.7639985295519219,"d":"76.40%"},3.188261363636364,null,0.9848636363636358,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F37<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F37<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F37<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F37<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F37<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F37<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN37*Bilans!F37+CO37","v":2.488680555555556},2.159986897274633,154.7455849321041,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":38.8062694927108}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R44*Bilans!F44+S44","v":4.5516203703703715},{"v":0.5883727166390035,"d":"58.84%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.6780492424242426},null,1.873571127946129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.5032407407407407},3.4371418588399725,204.15529005463443,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.218623532803917},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":4.469814814814815},{"v":0.5991409831002572,"d":"59.91%"},2.6780492424242426,null,1.7917655723905725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU44*Bilans!F44+AV44","v":3.0121064814814815},2.95527428371768,175.53388930738203,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.515339221002783},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.5516203703703715},{"v":0.5883727166390035,"d":"58.84%"},2.6780492424242426,null,1.873571127946129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W44<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W44<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W44<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W44<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W44<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.5032407407407407},3.4371418588399725,204.15529005463443,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.218623532803917},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F44<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F44<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F44<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F44<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F44*BT44+BU44","v":2.7439768518518517},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY44","v":3.0342991071549434},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC44*Bilans!F44+CD44","v":4.361458333333333},{"v":0.6140260980958379,"d":"61.40%"},2.6780492424242426,null,1.6834090909090906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F44<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F44<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F44<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F44<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F44<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F44<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN44*Bilans!F44+CO44","v":2.7439768518518517},2.3815648148148143,141.45737229377102,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":29.180090686774363}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R61*Bilans!F61+S61","v":3.975625},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":4.00719696969697},null,-0.03157196969697029,0.007878816523301026,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":90.57705633802817},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0.7193072983354809},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC61*Bilans!F61+AD61","v":2.625729166666667},1.9321403301886795,175.00758354047636,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":55.69017080392584},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ61*Bilans!F61+AK61","v":3.8223958333333328},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.18480113636363749,0.04611730787409045,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":87.08602112676056},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":4.210342509603098},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU61*Bilans!F61+AV61","v":2.131291666666667},1.568308962264151,136.57778742102377,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":69.89457772001272},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB61*Bilans!F61+BC61","v":4.013541666666667},{"v":0.998419177500413,"d":"99.84%"},4.00719696969697,null,0.006344696969696528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W61<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W61<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W61<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W61<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W61<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM61*Bilans!F61+BN61","v":1.8976851851851857},1.3964098532494764,127.4871417476654,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":76.49383539222426},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F61<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F61<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F61<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F61<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F61*BT61+BU61","v":2.131291666666667},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY61","v":4.556495587846835},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC61*Bilans!F61+CD61","v":3.2060416666666667},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.8011553030303036,0.19992910483032433,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.09643453153333},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F61<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F61<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F61<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F61<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F61<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F61<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN61*Bilans!F61+CO61","v":1.44015625},1.0597376179245284,96.53831853186489,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":100.5747334048913}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R71*Bilans!F71+S71","v":4.583333333333334},{"v":0.5674314049586777,"d":"56.74%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.600727272727273},null,1.9826060606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC71*Bilans!F71+AD71","v":3.566666666666667},3.4993710691823905,201.3576288164666,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.2386217502124},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ71*Bilans!F71+AK71","v":4.505333333333334},{"v":0.5772552395813716,"d":"57.73%"},2.600727272727273,null,1.9046060606060604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU71*Bilans!F71+AV71","v":3.0533333333333337},2.9957232704402523,172.3771850428817,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.47306252481143},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB71*Bilans!F71+BC71","v":4.583333333333334},{"v":0.5674314049586777,"d":"56.74%"},2.600727272727273,null,1.9826060606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W71<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W71<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W71<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W71<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W71<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM71*Bilans!F71+BN71","v":3.566666666666667},3.4993710691823905,201.3576288164666,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.2386217502124},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F71<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F71<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F71<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F71<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F71*BT71+BU71","v":2.7826666666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY71","v":2.992110629478165},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC71*Bilans!F71+CD71","v":4.39},{"v":0.5924207910540487,"d":"59.24%"},2.600727272727273,null,1.7892727272727265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F71<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F71<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F71<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F71<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F71<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F71<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN71*Bilans!F71+CO71","v":2.7826666666666666},2.730163522012579,157.09658741680963,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":24.65899050398571}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R77*Bilans!F77+S77","v":4.249305555555557},{"v":0.803695493916118,"d":"80.37%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.4151477272727275},null,0.8341578282828293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC77*Bilans!F77+AD77","v":2.8986111111111112},2.1329402515723275,164.42235298027447,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":42.2852926427669},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ77*Bilans!F77+AK77","v":4.131222222222222},{"v":0.8266676406082286,"d":"82.67%"},3.4151477272727275,null,0.7160744949494946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU77*Bilans!F77+AV77","v":2.6190972222222224},1.9272602201257865,148.56705899978562,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":46.79804096272281},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB77*Bilans!F77+BC77","v":4.249305555555557},{"v":0.803695493916118,"d":"80.37%"},3.4151477272727275,null,0.8341578282828293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W77<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W77<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W77<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W77<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W77<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM77*Bilans!F77+BN77","v":2.8986111111111112},2.1329402515723275,164.42235298027447,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":42.2852926427669},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F77<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F77<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F77<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F77<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F77*BT77+BU77","v":2.3751527777777777},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY77","v":3.505478295765824},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC77*Bilans!F77+CD77","v":4.0893749999999995},{"v":0.8351270615369654,"d":"83.51%"},3.4151477272727275,null,0.674227272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F77<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F77<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F77<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F77<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F77<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F77<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN77*Bilans!F77+CO77","v":2.3751527777777777},1.7477539308176102,134.72942503837908,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":51.604520028217216}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R94*Bilans!F94+S94","v":5.411875},{"v":0.3676154080357799,"d":"36.76%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.9894886363636366},null,3.4223863636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC94*Bilans!F94+AD94","v":4.495000000000001},4.325377358490567,185.4348256003431,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.596559397548075},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ94*Bilans!F94+AK94","v":5.1895},{"v":0.3833680771487883,"d":"38.34%"},1.9894886363636366,null,3.200011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU94*Bilans!F94+AV94","v":3.477875},3.3466344339622642,143.47478177637223,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.988041402286916},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB94*Bilans!F94+BC94","v":5.411875},{"v":0.3676154080357799,"d":"36.76%"},1.9894886363636366,null,3.4223863636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W94<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W94<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W94<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W94<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W94<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM94*Bilans!F94+BN94","v":3.810277777777778},3.666493710691824,157.18758514150946,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.680507703661368},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F94<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F94<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F94<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F94<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F94*BT94+BU94","v":3.199225},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY94","v":2.6025198326556915},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC94*Bilans!F94+CD94","v":4.9799999999999995},{"v":0.3994957101131801,"d":"39.95%"},1.9894886363636366,null,2.990511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F94<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F94<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F94<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F94<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F94<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F94<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN94*Bilans!F94+CO94","v":3.199225},3.078499528301887,131.97947273220413,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.293488107894447}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R104*Bilans!F104+S104","v":5.805833333333333},{"v":0.2992170883515796,"d":"29.92%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.737204545454546},null,4.0686287878787875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.910500000000001},4.725198113207548,173.9654711166381,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.116095695843294},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ104*Bilans!F104+AK104","v":5.502916666666667},{"v":0.31568796161815027,"d":"31.57%"},1.737204545454546,null,3.765712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU104*Bilans!F104+AV104","v":3.6599166666666667},3.521806603773585,129.66075290994854,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.2310402097785},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB104*Bilans!F104+BC104","v":5.805833333333333},{"v":0.2992170883515796,"d":"29.92%"},1.737204545454546,null,4.0686287878787875,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W104<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W104<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W104<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W104<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W104<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.277222222222224},5.078081761006291,186.95742797598635,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.482604300030454},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F104<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F104<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F104<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F104<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F104*BT104+BU104","v":3.3785166666666666},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY104","v":2.464408890971257},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC104*Bilans!F104+CD104","v":5.502916666666667},{"v":0.31568796161815027,"d":"31.57%"},1.737204545454546,null,3.765712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F104<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F104<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F104<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F104<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F104<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F104<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN104*Bilans!F104+CO104","v":3.6599166666666667},3.521806603773585,129.66075290994854,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.2310402097785}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F116<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F116<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F116<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F116<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F116<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F116<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F116<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F116<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F116<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F116<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F116<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F116<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F116<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F116<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F116<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F116*BT116+BU116","v":3.4109611111111113},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY116","v":2.4409678798465455},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F119<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F119<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F119<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F119<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F119<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F119<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F119<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F119<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F119<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F119<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F119<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F119<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F119<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F119<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F119<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F119*BT119+BU119","v":3.5726683333333336},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY119","v":2.3304840345646154},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F136<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F136<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F136<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F136<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F136<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F136<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F136<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F136<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F136<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F136<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F136<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F136<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F136<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F136<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F136<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.109846666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY136","v":2.0258776511438157},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F142<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F142<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F142<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F142<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F142<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F142<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F142<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F142<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F142<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F142<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F142<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F142<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F142<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F142<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F142<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F142*BT142+BU142","v":3.031401666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY142","v":2.7465995691634086},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F152<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F152<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F152<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F152<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F152<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F152<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F152<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F152<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F152<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F152<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F152<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F152<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F152<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F152<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F152<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F152*BT152+BU152","v":3.4874083333333337},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY152","v":2.387459602033384},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F169<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F169<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F169<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F169<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F169<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F169<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F169<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F169<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F169<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F169<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F169<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F169<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F169<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F169<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F169<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F169*BT169+BU169","v":3.729091666666667},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY169","v":2.2327277674754322},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F175<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F175<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F175<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F175<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F175<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F175<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F175<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F175<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F175<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F175<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F175<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F175<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F175<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F175<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F175<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F175*BT175+BU175","v":3.9084633333333336},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY175","v":2.1302608727627583},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F185<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F185<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F185<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F185<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F185<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F185<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F185<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F185<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F185<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F185<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F185<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F185<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F185<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F185<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F185<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F185*BT185+BU185","v":4.338861666666667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY185","v":1.9189472150248101},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F201<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F201<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F201<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F201<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F201<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F201<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F201<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F201<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F201<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F201<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F201<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F201<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F201<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F201<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F201<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.188526666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY201","v":1.987822252127138},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F211<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F211<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F211<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F211<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F211<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F211<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F211<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F211<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F211<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F211<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F211<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F211<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F211<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F211<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F211<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F211*BT211+BU211","v":3.9309433333333335},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY211","v":2.1180784879357812},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F217<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F217<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F217<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F217<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F217<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F217<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F217<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F217<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F217<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F217<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F217<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F217<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F217<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F217<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F217<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.278446666666667},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY217","v":1.946044244631129},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F234<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F234<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F234<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F234<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F234<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F234<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F234<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F234<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F234<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F234<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F234<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F234<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F234<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F234<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F234<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F234*BT234+BU234","v":4.085025},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY234","v":2.038187406840327},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F244<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F244<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F244<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F244<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F244<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F244<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F244<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F244<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F244<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F244<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F244<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F244<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F244<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F244<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F244<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F244*BT244+BU244","v":3.58063},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY244","v":2.3253021148870188},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"R250*Bilans!F250+S250","v":5.867222222222223},{"v":0.25356844651419036,"d":"25.36%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.4877424242424246},null,4.379479797979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05999999999999991},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.021000000000001},4.831528301886793,148.95338216809606,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.465642249077934},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.383333333333334},{"$f":"AJ250*Bilans!F250+AK250","v":5.533611111111111},{"v":0.2688556160470222,"d":"26.89%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":4.045868686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU250*Bilans!F250+AV250","v":3.7642777777777776},3.6222295597484275,111.67136156546596,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.958082783877174},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.03333333333333351},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.5666666666666655},{"$f":"BB250*Bilans!F250+BC250","v":5.867222222222223},{"v":0.25356844651419036,"d":"25.36%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":4.379479797979798},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W250<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W250<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W250<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W250<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W250<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":4.480000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.481851851851854},5.274989517819709,162.6250495673719,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.838015828530154},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F250<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F250<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.048666666666666636},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F250<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F250<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":3.0293333333333337},{"$f":"Bilans!F250*BT250+BU250","v":3.4681444444444445},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY250","v":2.4007208018585398},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.016666666666666607},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5.383333333333334},{"$f":"CC250*Bilans!F250+CD250","v":5.533611111111111},{"v":0.2688556160470222,"d":"26.89%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":4.045868686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F250<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F250<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F250<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F250<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F250<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F250<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN250*Bilans!F250+CO250","v":3.7642777777777776},3.6222295597484275,111.67136156546596,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.958082783877174}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R260*Bilans!F260+S260","v":6.002350000000001},{"v":0.17545779418212723,"d":"17.55%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.0531590909090915},null,4.949190909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC260*Bilans!F260+AD260","v":5.5339},5.3250735849056605,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ260*Bilans!F260+AK260","v":6.002350000000001},{"v":0.17545779418212723,"d":"17.55%"},1.0531590909090915,null,4.949190909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU260*Bilans!F260+AV260","v":5.5339},5.3250735849056605,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB260*Bilans!F260+BC260","v":6.002350000000001},{"v":0.17545779418212723,"d":"17.55%"},1.0531590909090915,null,4.949190909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W260<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W260<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W260<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W260<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W260<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM260*Bilans!F260+BN260","v":4.398333333333333},4.232358490566038,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F260<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F260<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F260<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F260<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F260*BT260+BU260","v":3.76609},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY260","v":2.210793292679651},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC260*Bilans!F260+CD260","v":5.672375},{"v":0.18566457452285712,"d":"18.57%"},1.0531590909090915,null,4.619215909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F260<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F260<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F260<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F260<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F260<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F260<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN260*Bilans!F260+CO260","v":4.11815},3.9627481132075473,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W277<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W277<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W277<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W277<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W277<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6768518518518514},1.6135744234800835,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F277<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F277<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F277<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F277<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.088303333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY277","v":2.0365530228011233},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F277<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F277<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F277<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F277<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F277<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R286*Bilans!F286+S286","v":5.960758333333334},{"v":0.19722869306465363,"d":"19.72%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.1756325757575763},null,4.7851257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC286*Bilans!F286+AD286","v":5.34945},5.147583962264151,120.13852617092626,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.3047055614643375},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ286*Bilans!F286+AK286","v":5.960758333333334},{"v":0.19722869306465363,"d":"19.72%"},1.1756325757575763,null,4.7851257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU286*Bilans!F286+AV286","v":5.34945},5.147583962264151,120.13852617092626,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.3047055614643375},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB286*Bilans!F286+BC286","v":5.960758333333334},{"v":0.19722869306465363,"d":"19.72%"},1.1756325757575763,null,4.7851257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W286<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W286<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W286<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W286<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W286<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM286*Bilans!F286+BN286","v":4.2978703703703705},4.135686582809225,96.52203721316944,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.6026321690409615},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F286<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F286<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F286<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F286<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F286*BT286+BU286","v":3.664461666666667},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY286","v":2.2721063198354026},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC286*Bilans!F286+CD286","v":5.622645833333333},{"v":0.20908885435891192,"d":"20.91%"},1.1756325757575763,null,4.447013257575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F286<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F286<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F286<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F286<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F286<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F286<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN286*Bilans!F286+CO286","v":3.9969916666666663},3.84616179245283,89.76487077191253,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":7.099653822756383}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"R292*Bilans!F292+S292","v":6.03915},{"v":0.15644510478220533,"d":"15.64%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":0.9447954545454553},null,5.094354545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AC292*Bilans!F292+AD292","v":5.6971},5.482115094339623,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"AJ292*Bilans!F292+AK292","v":6.03915},{"v":0.15644510478220533,"d":"15.64%"},0.9447954545454553,null,5.094354545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.20400000000000001},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"AU292*Bilans!F292+AV292","v":5.6971},5.482115094339623,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.046},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":5.44},{"$f":"BB292*Bilans!F292+BC292","v":6.03915},{"v":0.15644510478220533,"d":"15.64%"},0.9447954545454553,null,5.094354545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W292<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W292<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W292<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W292<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W292<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.04},{"$f":"BM292*Bilans!F292+BN292","v":4.487222222222222},4.317893081761006,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F292<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F292<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.11240000000000006},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F292<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F292<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.3919999999999995},{"$f":"Bilans!F292*BT292+BU292","v":3.85601},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY292","v":2.1592388276036387},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05499999999999998},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":5},{"$f":"CC292*Bilans!F292+CD292","v":5.716374999999999},{"v":0.1652787744935305,"d":"16.53%"},0.9447954545454553,null,4.771579545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.13400000000000004},{"$f":"IF(Bilans!F292<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F292<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F292<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F292<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F292<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F292<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.4799999999999995},{"$f":"CN292*Bilans!F292+CO292","v":4.22535},4.065902830188679,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R309*Bilans!F309+S309","v":4.239814814814816},{"v":0.8109523714983421,"d":"81.10%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.438287878787879},null,0.8015269360269368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC309*Bilans!F309+AD309","v":2.8796296296296298},2.118972746331237,164.5224377739661,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":42.87066850628471},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ309*Bilans!F309+AK309","v":4.120592592592592},{"v":0.834415876242834,"d":"83.44%"},3.438287878787879,null,0.6823047138047134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU309*Bilans!F309+AV309","v":2.6067592592592597},1.918181341719078,148.93248201448452,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":47.358284749243566},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB309*Bilans!F309+BC309","v":4.239814814814816},{"v":0.8109523714983421,"d":"81.10%"},3.438287878787879,null,0.8015269360269368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W309<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W309<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W309<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W309<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W309<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM309*Bilans!F309+BN309","v":2.8796296296296298},2.118972746331237,164.5224377739661,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":42.87066850628471},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F309<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F309<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F309<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F309<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F309*BT309+BU309","v":2.3635740740740743},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY309","v":3.522650972929469},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC309*Bilans!F309+CD309","v":4.080833333333333},{"v":0.842545528802421,"d":"84.25%"},3.438287878787879,null,0.6425454545454539,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F309<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F309<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F309<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F309<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F309<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F309<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN309*Bilans!F309+CO309","v":2.3635740740740743},1.7392337526205452,135.03853569392035,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":52.2309195327797}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R315*Bilans!F315+S315","v":4.887666666666667},{"v":0.4702063945738501,"d":"47.02%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.2982121212121216},null,2.5894545454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC315*Bilans!F315+AD315","v":3.9480000000000004},3.9480000000000004,198.5083112727273,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.90082343188726},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ315*Bilans!F315+AK315","v":4.770133333333333},{"v":0.4817920088632299,"d":"48.18%"},2.2982121212121216,null,2.4719212121212113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.2454},3.2454,163.1810722909091,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.126718096102454},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB315*Bilans!F315+BC315","v":4.887666666666667},{"v":0.4702063945738501,"d":"47.02%"},2.2982121212121216,null,2.5894545454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W315<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W315<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W315<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W315<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W315<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM315*Bilans!F315+BN315","v":3.557037037037037},3.557037037037037,178.8504091582492,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.538610730377492},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F315<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F315<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F315<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F315<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F315*BT315+BU315","v":2.9685733333333335},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY315","v":2.804729941530131},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC315*Bilans!F315+CD315","v":4.615333333333333},{"v":0.4979514923903196,"d":"49.80%"},2.2982121212121216,null,2.3171212121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F315<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F315<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F315<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F315<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F315<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F315<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN315*Bilans!F315+CO315","v":2.9685733333333335},2.9685733333333335,149.26202616242426,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":19.817078543595883}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R325*Bilans!F325+S325","v":5.327541666666667},{"v":0.3827572697908454,"d":"38.28%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.0391553030303036},null,3.2883863636363633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.407},4.240698113207547,186.85942303430537,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.15699257015759},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ325*Bilans!F325+AK325","v":5.1220333333333325},{"v":0.398114414789108,"d":"39.81%"},2.0391553030303036,null,3.082878030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.440475},3.3106457547169814,145.87818776127793,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.572229490603622},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB325*Bilans!F325+BC325","v":5.327541666666667},{"v":0.3827572697908454,"d":"38.28%"},2.0391553030303036,null,3.2883863636363633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W325<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W325<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W325<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W325<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W325<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.769537037037037},3.62729035639413,159.83061398846965,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.212850472162133},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F325<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F325<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F325<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F325<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F325*BT325+BU325","v":3.1621183333333334},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY325","v":2.6330597510723264},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC325*Bilans!F325+CD325","v":4.921333333333333},{"v":0.41435016994655316,"d":"41.44%"},2.0391553030303036,null,2.8821780303030295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F325<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F325<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F325<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F325<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F325<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F325<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN325*Bilans!F325+CO325","v":3.1621183333333334},3.1621183333333334,139.33356998287883,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.303670520830856}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06750000000000006},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.6225000000000005},{"$f":"R342*Bilans!F342+S342","v":4.0965625},{"v":0.9189430347413412,"d":"91.89%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.764507575757576},null,0.3320549242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.028749999999999998},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.90125},{"$f":"AC342*Bilans!F342+AD342","v":2.6772395833333333},1.9700442216981133,168.38326152712264,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":50.761310924548084},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.481249999999999},{"$f":"AJ342*Bilans!F342+AK342","v":3.9455729166666664},{"v":0.9541092397141504,"d":"95.41%"},3.764507575757576,null,0.18106534090909054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.5865},{"$f":"AU342*Bilans!F342+AV342","v":2.2163958333333333},1.630932783018868,139.3987902969554,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":61.315848399112326},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":2.4999999999999467E-3},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.0375},{"$f":"BB342*Bilans!F342+BC342","v":4.018020833333334},{"v":0.9369059375022094,"d":"93.69%"},3.764507575757576,null,0.25351325757575793,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W342<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W342<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W342<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W342<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W342<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9625000000000004},{"$f":"BM342*Bilans!F342+BN342","v":2.09675925925926},1.5428983228511537,131.874324923766,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":64.81439884381457},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F342<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F342<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.04749999999999999},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F342<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F342<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.5865},{"$f":"Bilans!F342*BT342+BU342","v":2.2163958333333333},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY342","v":4.428552000036724},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15249999999999997},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.6674999999999995},{"$f":"CC342*Bilans!F342+CD342","v":3.4792708333333335},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.28523674242424235,0.07577000090558746,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.39604818091259},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":1.8750000000000155E-3},{"$f":"IF(Bilans!F342<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F342<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F342<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F342<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F342<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F342<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":1.4581250000000001},{"$f":"CN342*Bilans!F342+CO342","v":1.443515625},1.0622096108490569,90.70850310629447,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":94.06182673474765}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R352*Bilans!F352+S352","v":4.546990740740742},{"v":0.5914542770267456,"d":"59.15%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.6893371212121218},null,1.85765361952862,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4939814814814816},3.428057302585605,204.544388205959,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.36466568293241},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":4.46462962962963},{"v":0.6023651107281702,"d":"60.24%"},2.6893371212121218,null,1.775292508417508,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU352*Bilans!F352+AV352","v":3.006087962962963},2.609057477288609,155.67652999372658,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.757264459210116},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.546990740740742},{"v":0.5914542770267456,"d":"59.15%"},2.6893371212121218,null,1.85765361952862,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W352<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W352<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W352<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W352<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W352<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4939814814814816},3.428057302585605,204.544388205959,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.36466568293241},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F352<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F352<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F352<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F352<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F352*BT352+BU352","v":2.738328703703704},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY352","v":3.0405577315705674},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC352*Bilans!F352+CD352","v":4.357291666666666},{"v":0.6172038336991722,"d":"61.72%"},2.6893371212121218,null,1.6679545454545441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F352<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F352<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F352<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F352<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F352<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F352<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN352*Bilans!F352+CO352","v":2.738328703703704},2.376662648497554,141.81005872982973,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":29.373643311650994}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R358*Bilans!F358+S358","v":4.216898148148149},{"v":0.8286097401528041,"d":"82.86%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.4941628787878787},null,0.7227352693602707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":2.8337962962962964},2.0852463312368976,164.70014838717367,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":44.3164660201096},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":4.094925925925926},{"v":0.8532908633744808,"d":"85.33%"},3.4941628787878787,null,0.6007630471380474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU358*Bilans!F358+AV358","v":2.576967592592593},1.8962591719077573,149.77327249797509,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":48.73318455137496},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.216898148148149},{"v":0.8286097401528041,"d":"82.86%"},3.4941628787878787,null,0.7227352693602707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W358<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W358<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W358<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W358<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W358<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":2.8337962962962964},2.0852463312368976,164.70014838717367,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":44.3164660201096},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F358<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F358<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F358<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F358<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F358*BT358+BU358","v":2.335615740740741},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY358","v":3.564818632789013},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC358*Bilans!F358+CD358","v":4.060208333333333},{"v":0.8605870910863471,"d":"86.06%"},3.4941628787878787,null,0.5660454545454541,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F358<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F358<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F358<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F358<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F358<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F358<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN358*Bilans!F358+CO358","v":2.335615740740741},1.7186606394129982,135.7459107340147,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":53.76904902725923}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R369*Bilans!F369+S369","v":4.312037037037038},{"v":0.7565326878403967,"d":"75.65%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":3.26219696969697},null,1.0498400673400674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC369*Bilans!F369+AD369","v":3.024074074074074},2.6246680642907054,192.69358503271712,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":32.72686044502106},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ369*Bilans!F369+AK369","v":4.201481481481482},{"v":0.7764396877804848,"d":"77.64%"},3.26219696969697,null,0.9392845117845114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU369*Bilans!F369+AV369","v":2.700648148148148},2.3439587700908455,172.08492941363323,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":36.64618445964232},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB369*Bilans!F369+BC369","v":4.312037037037038},{"v":0.7565326878403967,"d":"75.65%"},3.26219696969697,null,1.0498400673400674,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W369<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W369<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W369<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W369<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W369<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM369*Bilans!F369+BN369","v":3.024074074074074},2.6246680642907054,192.69358503271712,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":32.72686044502106},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F369<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F369<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F369<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F369<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F369*BT369+BU369","v":2.4516851851851853},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY369","v":3.396050423577939},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC369*Bilans!F369+CD369","v":4.145833333333333},{"v":0.786861580630425,"d":"78.69%"},3.26219696969697,null,0.8836363636363629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F369<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F369<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F369<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F369<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F369<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F369<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN369*Bilans!F369+CO369","v":2.4516851851851853},2.127877707896576,156.22104357664702,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":40.36751977605681}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"R370*Bilans!F370+S370","v":5.683083333333333},{"v":0.32196697535348806,"d":"32.20%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":1.829765151515152},null,3.853318181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"AC370*Bilans!F370+AD370","v":4.7780000000000005},4.597698113207548,179.48493894339626,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.934201610321818},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.184},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.212},{"$f":"AJ370*Bilans!F370+AK370","v":5.406466666666667},{"v":0.3384401059561671,"d":"33.84%"},1.829765151515152,null,3.5767015151515147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9360000000000004},{"$f":"AU370*Bilans!F370+AV370","v":3.59815},3.4623707547169813,135.16402952264153,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.19167219101973},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.2299999999999999},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.19},{"$f":"BB370*Bilans!F370+BC370","v":5.683083333333333},{"v":0.32196697535348806,"d":"32.20%"},1.829765151515152,null,3.853318181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W370<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W370<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W370<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W370<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W370<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.22},{"$f":"BM370*Bilans!F370+BN370","v":3.9412962962962963},3.792568134171908,148.05427482180295,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":12.04314817404667},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F370<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F370<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F370<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F370<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.6616},{"$f":"Bilans!F370*BT370+BU370","v":3.318556666666667},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY370","v":2.5089360670737095},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.15999999999999998},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.13},{"$f":"CC370*Bilans!F370+CD370","v":5.168666666666667},{"v":0.3540110573033314,"d":"35.40%"},1.829765151515152,null,3.3389015151515147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.10120000000000004},{"$f":"IF(Bilans!F370<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F370<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F370<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F370<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F370<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F370<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.6616},{"$f":"CN370*Bilans!F370+CO370","v":3.318556666666667},3.1933281132075475,124.66114288339625,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":14.303090187034416}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$5,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$5,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$6,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$6,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"R371*Bilans!F371+S371","v":4.62800925925926},{"v":0.5384170823424562,"d":"53.84%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P006'!$C$39+'AWH-P006'!$C$40)","v":2.4917992424242428},null,2.136210016835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$10,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$10,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$11,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$11,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC371*Bilans!F371+AD371","v":3.656018518518519},3.587037037037038,197.0245311447812,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.91572727272727},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$27,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$27,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$16,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$16,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.062222222222222276},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$28,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$28,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$17,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$17,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.455555555555556},{"$f":"AJ371*Bilans!F371+AK371","v":4.555370370370371},{"v":0.547002557384077,"d":"54.70%"},2.4917992424242428,null,2.063571127946128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$21,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$21,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$22,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$22,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":2.9955555555555557},{"$f":"AU371*Bilans!F371+AV371","v":3.111412037037037},3.0527061495457724,167.67543563861892,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.051609334324397},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$16,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$16,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$5,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$5,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$5,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$17,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$17,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$6,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$6,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$6,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$6,0))))))","v":4.53888888888889},{"$f":"BB371*Bilans!F371+BC371","v":4.62800925925926},{"v":0.5384170823424562,"d":"53.84%"},2.4917992424242428,null,2.136210016835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P006'!$O$3,'AWH-P006'!$N$21,IF(Bilans!W371<='AWH-P006'!$P$3,'AWH-P006'!$O$21,IF(Bilans!W371<='AWH-P006'!$Q$3,'AWH-P006'!$P$10,IF(Bilans!W371<='AWH-P006'!$R$3,'AWH-P006'!$Q$10,IF(Bilans!W371<='AWH-P006'!$S$3,'AWH-P006'!$R$10,IF(Bilans!W371<='AWH-P006'!$U$3,'AWH-P006'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$22,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$22,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$11,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$11,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$11,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM371*Bilans!F371+BN371","v":3.656018518518519},3.587037037037038,197.0245311447812,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.91572727272727},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$32,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$32,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$32,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$32,IF(Bilans!F371<='AWH-P006'!$V$3,'AWH-P006'!$S$32,IF(Bilans!F371<='AWH-P006'!$W$3,'AWH-P006'!$V$32,'AWH-P006'!$V$32))))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$N$33,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$O$33,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$33,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$33,IF(Bilans!F371<='AWH-P006'!$V$3,'AWH-P006'!$S$33,IF(Bilans!F371<='AWH-P006'!$W$3,'AWH-P006'!$V$33,'AWH-P006'!$V$33))))))))","v":2.7284444444444444},{"$f":"Bilans!F371*BT371+BU371","v":2.8371712962962965},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P006'!BY371","v":2.9346294749622284},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$57,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$57,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$27,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$27,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$16,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$16,0))))))","v":0.05000000000000002},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$58,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$58,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$28,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$28,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$17,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$17,0))))))","v":4.35},{"$f":"CC371*Bilans!F371+CD371","v":4.430208333333333},{"v":0.5624564478549902,"d":"56.25%"},2.4917992424242428,null,1.93840909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$62,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$62,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$32,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$32,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$21,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$21,0))))))","v":0.06777777777777777},{"$f":"IF(Bilans!F371<='AWH-P006'!$O$3,'AWH-P006'!$D$63,IF(Bilans!F371<='AWH-P006'!$P$3,'AWH-P006'!$E$63,IF(Bilans!F371<='AWH-P006'!$Q$3,'AWH-P006'!$P$33,IF(Bilans!F371<='AWH-P006'!$R$3,'AWH-P006'!$Q$33,IF(Bilans!F371<='AWH-P006'!$S$3,'AWH-P006'!$R$22,IF(Bilans!F371<='AWH-P006'!$U$3,'AWH-P006'!$S$22,0))))))","v":2.7284444444444444},{"$f":"CN371*Bilans!F371+CO371","v":2.8371712962962965},2.7836397624039138,152.89647511323935,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.086456135843317}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12134.458535454487},{"$f":"SUM(AA7:AA372)","v":33.18823783221917},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.753265121720227},{"$f":"SUM(AF7:AF372)/229","v":3.468437862133156},{"$f":"SUM(AG7:AG372)/Z373","v":3.1702378579452626},{"$f":"SUM(AH7:AH372)","v":4898.553792142153},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12106.552830854938},{"$f":"SUM(AS7:AS372)","v":61.09394243176861},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.2011570718098024},{"$f":"SUM(AX7:AX372)/229","v":2.9472111725623216},{"$f":"SUM(AY7:AY372)/AR373","v":2.6693328807580676},{"$f":"SUM(AZ7:AZ372)","v":5781.6300998261295},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12149.344269482612},{"$f":"SUM(BK7:BK372)","v":18.302503804097526},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.554115219771334},{"$f":"SUM(BP7:BP372)/229","v":3.2864701817122506},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.000473952730482},{"$f":"SUM(BR7:BR372)","v":5318.7827281644295},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":990.0334440173674},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12164.929978306305},{"$f":"SUM(CL7:CL372)","v":18.302503804097526},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.8211986003107166},{"$f":"SUM(CQ7:CQ372)/229","v":2.5877687483866247},{"$f":"SUM(CR7:CR372)/CK373","v":2.3589266437868317},{"$f":"SUM(CS7:CS372)","v":6837.683765371659}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.227550628257505},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"AWH-P008","index":11,"n_rows":74,"n_cols":23,"rows_kept":69,"cut":true,"hidden":true,"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[null,"AquaSnap 30AWH008HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.15},{"$f":"E7*Dane!$E$26","v":5.1},{"$f":"F7*Dane!$E$26","v":5.58},{"$f":"G7*Dane!$E$26","v":7},{"$f":"H7*Dane!$E$26","v":7.6},{"$f":"I7*Dane!$E$26","v":7.88},{"$f":"S5*T3+S6","v":8.018},{"$f":"$S$5*U3+$S$6","v":8.225},{"$f":"J7*Dane!$E$26","v":8.57},{"$f":"K7*Dane!$E$26","v":9.260000000000002}]
[null,"Q",null,4.15,5.1,5.58,7,7.6,7.88,8.57,{"$f":"J5+(J5-I5)","v":9.260000000000002},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18999999999999986},{"$f":"(P4-O4)/(P3-O3)","v":0.06000000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15777777777777777},{"$f":"(R4-Q4)/(R3-Q3)","v":0.11999999999999993},{"$f":"(S4-R4)/(S3-R3)","v":0.09333333333333342},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.06900000000000003},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.06900000000000013}]
[null,"COP",null,2.25,2.54,2.7,3.5,4.8,5.21,7.39,7.65,null,"b=",{"$f":"N4-N5*$N$3","v":7.9499999999999975},{"$f":"O4-O5*O3","v":6},{"$f":"P4-P5*P3","v":6.684444444444445},{"$f":"Q4-Q5*Q3","v":6.76},{"$f":"R4-R5*R3","v":6.946666666666665},{"$f":"S4-S5*$S$3","v":7.1899999999999995},null,null,{"$f":"V4-V5*V3","v":7.189999999999998}]
[{"$nulls":3},{"$f":"D5","v":4.15},5.1,5.58,7,7.6,7.88,{"$f":"I7/I5*J5","v":8.57},{"$f":"J7/J5*K5","v":9.260000000000002},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.15},5.1,5.58,7,7.6,7.88,{"$f":"T4","v":8.018},{"$f":"U4","v":8.225},{"$f":"V5*V3+V6","v":8.57},{"$f":"W4","v":9.260000000000002}]
[null,"Q",null,3.95,4.89,5.58,7.13,7.8,7.93,8.41,{"$f":"J9+(J9-I9)","v":8.89},null,"COP",{"$f":"D6","v":2.25},2.54,2.7,3.5,4.8,5.21,{"$f":"T3*S10+S11","v":5.646},{"$f":"U3*S10+S11","v":6.3},{"$f":"J6","v":7.39},{"$f":"K6","v":7.65}]
[null,"COP",null,1.94,2.18,2.53,3.05,3.75,3.98,5.5,5.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05800000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.020000000000000018},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25999999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.13666666666666671},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.026000000000000068}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.41},{"$f":"O9-O10*O3","v":2.8400000000000003},{"$f":"P9-P10*P3","v":3.322222222222222},{"$f":"Q9-Q10*Q3","v":2.98},{"$f":"R9-R10*R3","v":3.843333333333333},{"$f":"S9-S10*$S$3","v":3.0300000000000002},null,null,{"$f":"V9-V10*V3","v":6.869999999999998}]
[null,"Q",null,3.17,4.75,5.45,7,7.55,7.85,8.34,{"$f":"J12+(J12-I12)","v":8.83},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8239999999999998,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.064,"d":"2.06"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.29},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.81},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.51},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6799999999999997,"d":"3.68"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.996,"d":"5.00"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":4.92},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.54},2.7,3.5,4.8,5.21,{"$f":"T9","v":5.646},{"$f":"U9","v":6.3},7.39,{"$f":"W9","v":7.65}]
[{"$nulls":3},{"$f":"D12","v":3.17},{"$f":"E12","v":4.75},5.45,{"v":7,"d":"7.00"},7.55,7.85,8.34,8.83,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.65,1.89,1.93,2.45,3.15,3.23,4.24,4.11,null,"Q",{"$f":"D9*Dane!$E$26","v":3.95},{"$f":"E9*Dane!$E$26","v":4.89},{"$f":"F9*Dane!$E$26","v":5.58},{"$f":"G9*Dane!$E$26","v":7.13},{"$f":"H9*Dane!$E$26","v":7.8},{"$f":"I9*Dane!$E$26","v":7.93},{"$f":"S16*T14+S17","v":8.026},{"$f":"$S$16*U14+$S$17","v":8.17},{"$f":"J9*Dane!$E$26","v":8.41},{"$f":"K9*Dane!$E$26","v":8.89}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1879999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.08625000000000005},{"$f":"(Q15-P15)/(Q3-P3)","v":0.1722222222222222},{"$f":"(R15-Q15)/(R3-Q3)","v":0.13399999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.0433333333333333},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.04800000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.04800000000000004}]
[null,"Napełnienie",{"$nulls":3},0.76,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.709999999999998},{"$f":"O15-O16*O3","v":6.18375},{"$f":"P15-P16*P3","v":6.785555555555556},{"$f":"Q15-Q16*Q3","v":6.862},{"$f":"R15-R16*R3","v":7.496666666666667},{"$f":"S15-S16*$S$3","v":7.449999999999999},null,null,{"$f":"V15-V16*V14","v":7.449999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},65,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.95},{"$f":"O16*O14+O17","v":4.889999999999999},5.58,7.13,7.8,7.93,{"$f":"T15","v":8.026},{"$f":"U15","v":8.17},8.41,{"$f":"W15","v":8.89}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":1.94},2.18,2.53,3.05,3.75,3.98,{"$f":"T14*S21+S22","v":4.284},{"$f":"U14*S21+S22","v":4.74},{"$f":"J10","v":5.5},{"$f":"K10","v":5.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04800000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.043749999999999956},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05777777777777778},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14000000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.07666666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.152},null,null,{"$f":"(W20-V20)/(W14-V14)","v":-4.0000000000000036E-3}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.900000000000001},{"$f":"O20-O21*O14","v":2.8362499999999997},{"$f":"P20-P21*P14","v":2.9344444444444444},{"$f":"Q20-Q21*Q14","v":2.7699999999999996},{"$f":"R20-R21*R14","v":3.2133333333333334},{"$f":"S20-S21*$S$3","v":2.46},null,null,{"$f":"V20-V21*V14","v":5.58}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,5 | 4,8"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.94},{"$f":"O21*O14+O22","v":2.1800000000000006},2.53,3.05,3.75,3.98,{"$f":"T20","v":4.284},{"$f":"U20","v":4.74},5.5,{"$f":"W20","v":5.46}]
[null,{"$f":"ROUND((2400+300)*4.65/0.65,0)","v":19315},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+4","v":8.15},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.17},{"$f":"E14*Dane!$E$26","v":4.75},{"$f":"F14*Dane!$E$26","v":5.45},{"$f":"G14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"H14*Dane!$E$26","v":7.55},{"$f":"I14*Dane!$E$26","v":7.85},{"$f":"S27*T25+S28","v":7.9479999999999995},{"$f":"S27*U25+S28","v":8.094999999999999},{"$f":"J14*Dane!$E$26","v":8.34},{"$f":"K14*Dane!$E$26","v":8.83}]
[null,{"$f":"D14+4","v":7.17},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.316},{"$f":"(P26-O26)/(P3-O3)","v":0.08750000000000002},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1722222222222222},{"$f":"(R26-Q26)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.09999999999999994},{"$f":"(V26-S26)/(V3-S3)","v":0.04900000000000002},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.04900000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.15},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":9.49},6.0625,6.655555555555555,6.78,6.8500000000000005,7.359999999999999,null,null,{"$f":"V26-V27*V25","v":7.359999999999999}]
[null,{"$f":"D9+4","v":7.95},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.17},{"$f":"O27*O25+O28","v":4.75},5.449999999999999,7,7.55,7.85,{"$f":"T26","v":7.9479999999999995},{"$f":"U26","v":8.094999999999999},8.34,{"$f":"W26","v":8.83}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8239999999999998,"d":"1.82"}},{"v":2.064,"d":"2.06"},2.29,2.81,3.51,{"v":3.6799999999999997,"d":"3.68"},{"$f":"T25*S32+S33","v":3.9432},{"$f":"U25*S32+S33","v":4.338},{"$f":"J13","v":4.996},{"$f":"K13","v":4.92}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04800000000000004},{"$f":"(P31-O31)/(P25-O25)","v":0.028249999999999997},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05777777777777778},{"$f":"(R31-Q31)/(R25-Q25)","v":0.13999999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.05666666666666664},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13160000000000008},null,null,{"$f":"(W31-V31)/(W25-V25)","v":-0.007600000000000051}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7840000000000007},{"$f":"O31-O32*O25","v":2.48775},{"$f":"P31-P32*P25","v":2.6944444444444446},{"$f":"Q31-Q32*Q25","v":2.5300000000000002},{"$f":"R31-R32*R25","v":3.1133333333333333},{"$f":"S31-S32*$S$3","v":2.363999999999999},null,null,{"$f":"V31-V32*V25","v":5.1480000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8239999999999998},{"$f":"O32*O25+O33","v":2.064},2.29,2.81,3.51,3.6799999999999997,{"$f":"T31","v":3.9432},{"$f":"U31","v":4.338},4.996,{"$f":"W31","v":4.92}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-16.10335195530726},-16.837209302325576,-13.557009989665866,-15.857651245551606,-18.52185430463575,-21.916407292129833,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.916407292129833},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.916407292129833},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-21.916407292129815},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-21.916407292129815}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-16.10335195530726},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-16.10335195530726},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-16.1}]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH008HP-C--C--"}]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.128965517241379},{"$f":"E66*Dane!$E$26","v":2.94},{"$f":"F66*Dane!$E$26","v":4.0600000000000005},{"$f":"G66*Dane!$E$26","v":6.365},{"$f":"H66*Dane!$E$26","v":6.98},{"$f":"I66*Dane!$E$26","v":7.050000000000001},{"$f":"I57*J52+I58","v":7.252000000000001},{"$f":"I57*K52+I58","v":7.555000000000001},{"$f":"L66*Dane!$E$26","v":8.06},{"$f":"M66*Dane!$E$26","v":9.07}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4800666666666666},1.49,{"$f":"(1.33+1.67)/2","v":1.5},{"$f":"(1.69+2.07)/2","v":1.88},{"$f":"(1.92+2.46)/2","v":2.19},{"$f":"(2.57+2.06)/2","v":2.315},null,null,{"$f":"(2.46+3.25)/2","v":2.855},{"$f":"L55+(L55-I55)","v":3.395}]
[null,"Q",null,{"$f":"D54","v":2.128965517241379},2.94,4.0600000000000005,6.365,6.98,7.050000000000001,null,null,{"$f":"L54","v":8.06},{"$f":"M54","v":9.07}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.16220689655172418},{"$f":"(F54-E54)/(F52-E52)","v":0.14000000000000007},{"$f":"(G54-F54)/(G52-F52)","v":0.25611111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.12300000000000004},{"$f":"(I54-H54)/(I52-H52)","v":0.023333333333333428},{"$f":"(L54-I54)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D54-D57*D52","v":5.373103448275863},5.040000000000001,5.852777777777778,6.119,6.816666666666666,6.040000000000001]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.1289655172413795},2.94,4.0600000000000005,6.365,6.98,7.050000000000001]
[null,"COP",null,{"$f":"D55","v":1.4800666666666666},1.49,1.5,1.88,2.19,2.315,null,null,{"$f":"L55","v":2.855},{"$f":"M55","v":3.395}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":1.98666666666667E-3},{"$f":"(F61-E61)/(F52-E52)","v":1.2500000000000011E-3},{"$f":"(G61-F61)/(G52-F52)","v":0.04222222222222221},{"$f":"(H61-G61)/(H52-G52)","v":0.06200000000000001},{"$f":"(I61-H61)/(I52-H52)","v":0.041666666666666664},{"$f":"(L61-I61)/(L52-I52)","v":0.054000000000000006}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.5198},1.50875,1.7955555555555556,1.7559999999999998,1.8983333333333334,1.775]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.4800666666666666},1.49,1.5,1.88,2.19,2.315]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]
[]
[]
[]
[]
[]
[null,{"$error":"#VALUE!"},{"$f":"_FV(B73,\"Area\")","v":1229.62},{"$f":"_FV(B73,\"Admin Division 1 (State/province/other)\",TRUE)","v":{"$error":"#VALUE!"}}]
[null,{"$error":"#VALUE!"}]

{"sheet":"Bilans-AWH-P008","index":12,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5500.312800831087},null,null,"COP",{"$f":"K13","v":3.2994474702319456},{"$f":"L13","v":2.9403915473553073},{"$f":"M13","v":3.0774483971426143},{"$f":"N13","v":2.6761003802151},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9987950835842766},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9987950835842766},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9987950835842766},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.99879500224143},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.2994474702319456},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.2049164157234005E-3},{"$f":"1-L3","v":1.2049164157234005E-3},{"$f":"1-M3","v":1.2049164157234005E-3},{"$f":"1-N3","v":1.20499775856997E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9987950835842766},null,null,"COP-Inst",{"$f":"K14","v":3.300653840222674},{"$f":"L14","v":2.941597917346036},{"$f":"M14","v":3.0786547671333433},{"$f":"N14","v":2.6773068317450597}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.2049164157234005E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.300653840222674},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R7*Bilans!F7+S7","v":6.068453703703704},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5335672295442998,"d":"53.36%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":2.8305256734006736},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC7*Bilans!F7+AD7","v":2.975185185185185},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.9190496156533894},{"$f":"AF7*Z7","v":212.60579433835207},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":29.192951424804495},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ7*Bilans!F7+AK7","v":6.113171296296297},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.529664207555373,"d":"52.97%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":2.8752432659932667},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU7*Bilans!F7+AV7","v":2.7088703703703705},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.6577596086652693},{"$f":"AX7*AR7","v":193.57502172301633},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":32.06297264753717},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB7*Bilans!F7+BC7","v":6.068453703703704},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5335672295442998,"d":"53.36%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":2.8305256734006736},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W7<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W7<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W7<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W7<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W7<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM7*Bilans!F7+BN7","v":2.975185185185185},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.9190496156533894},{"$f":"BP7*BJ7","v":212.60579433835207},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":29.192951424804495},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F7<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F7<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F7<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F7<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F7*BT7+BU7","v":2.4688703703703707},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY7","v":3.3724113714317303},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC7*Bilans!F7+CD7","v":5.983171296296296},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.5411725437824876,"d":"54.12%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":2.745243265993266},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F7<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F7<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F7<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F7<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F7<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F7<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN7*Bilans!F7+CO7","v":2.4688703703703707},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.422287910552062},{"$f":"CQ7*CK7","v":176.42469746915702},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":35.17982865089814}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R8*Bilans!F8+S8","v":7.095},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3285337518952742,"d":"32.85%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":4.76405303030303},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC8*Bilans!F8+AD8","v":3.705833333333333},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5659905660377356},{"$f":"AF8*Z8","v":182.10217096912524},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":16.75485236096197},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ8*Bilans!F8+AK8","v":7.236083333333333},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3221282650186409,"d":"32.21%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":4.9051363636363625},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU8*Bilans!F8+AV8","v":3.1608333333333327},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0415566037735844},{"$f":"AX8*AR8","v":155.32123554888508},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.643772330397546},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB8*Bilans!F8+BC8","v":7.095},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3285337518952742,"d":"32.85%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":4.76405303030303},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W8<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W8<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W8<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W8<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W8<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM8*Bilans!F8+BN8","v":3.228148148148148},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.1063312368972746},{"$f":"BP8*BJ8","v":158.6290405183915},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.234151446844336},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F8<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F8<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F8<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F8<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F8*BT8+BU8","v":2.9208333333333334},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY8","v":2.850572272169326},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC8*Bilans!F8+CD8","v":7.087083333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.32890074238771994,"d":"32.89%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":4.756136363636363},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F8<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F8<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F8<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F8<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F8<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F8<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN8*Bilans!F8+CO8","v":2.9208333333333334},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8106132075471697},{"$f":"CQ8*CK8","v":143.5277960977702},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":21.25786831646159}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3695.741486357781},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R9*Bilans!F9+S9","v":7.0969999999999995},{"v":0.3281230652302937,"d":"32.81%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.3286893939393942},null,4.768310606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC9*Bilans!F9+AD9","v":3.710166666666667},3.5701603773584907,182.12167028987992,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":16.717527062868875},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ9*Bilans!F9+AK9","v":7.238316666666667},{"v":0.3217169821628962,"d":"32.17%"},2.3286893939393942,null,4.909627272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU9*Bilans!F9+AV9","v":3.1631666666666662},3.0438018867924526,155.27097526758146,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.60845513180484},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB9*Bilans!F9+BC9","v":7.0969999999999995},{"v":0.3281230652302937,"d":"32.81%"},2.3286893939393942,null,4.768310606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W9<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W9<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W9<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W9<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W9<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM9*Bilans!F9+BN9","v":3.2296296296296294},3.1077568134171907,158.53345561273107,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.20493021513025},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F9<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F9<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F9<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F9<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F9*BT9+BU9","v":2.923166666666667},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY9","v":2.848296885213948},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC9*Bilans!F9+CD9","v":7.088916666666667},{"v":0.32849721663245124,"d":"32.85%"},2.3286893939393942,null,4.760227272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F9<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F9<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F9<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F9<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F9<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F9<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN9*Bilans!F9+CO9","v":2.923166666666667},2.812858490566038,143.49004874957117,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":21.218363073523236}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R10*Bilans!F10+S10","v":6.606870370370371},{"v":0.42012166704336196,"d":"42.01%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.7756893939393943},null,3.8311809764309763,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC10*Bilans!F10+AD10","v":3.2785185185185184},3.2785185185185184,202.41632942760947,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":22.033126340221013},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":6.70087962962963},{"v":0.41422761597835356,"d":"41.42%"},2.7756893939393943,null,3.9251902356902355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU10*Bilans!F10+AV10","v":2.906037037037037},2.906037037037037,179.41925503703706,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":24.857223705904236},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB10*Bilans!F10+BC10","v":6.606870370370371},{"v":0.42012166704336196,"d":"42.01%"},2.7756893939393943,null,3.8311809764309763,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W10<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W10<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W10<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W10<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W10<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM10*Bilans!F10+BN10","v":3.2785185185185184},3.2785185185185184,202.41632942760947,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":22.033126340221013},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F10<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F10<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F10<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F10<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F10*BT10+BU10","v":2.666037037037037},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY10","v":3.1230048179980474},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC10*Bilans!F10+CD10","v":6.570879629629629},{"v":0.4224228033980661,"d":"42.24%"},2.7756893939393943,null,3.7951902356902347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F10<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F10<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F10<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F10<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F10<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F10<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN10*Bilans!F10+CO10","v":2.666037037037037},2.666037037037037,164.60161140067345,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":27.094902180186487}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2923425023642925},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R11*Bilans!F11+S11","v":6.740324074074074},{"v":0.39480556053352456,"d":"39.48%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.6611174242424247},null,4.079206649831649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.3537037037037036},3.2271488469601675,190.37097736801982,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":21.3869378486197},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":6.846550925925926},{"v":0.38868000151222654,"d":"38.87%"},2.6611174242424247,null,4.185433501683502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU11*Bilans!F11+AV11","v":2.9549074074074073},2.843401467505241,167.7335450233467,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":24.273333402594726},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB11*Bilans!F11+BC11","v":6.740324074074074},{"v":0.39480556053352456,"d":"39.48%"},2.6611174242424247,null,4.079206649831649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W11<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W11<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W11<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W11<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W11<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.3537037037037036},3.2271488469601675,190.37097736801982,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":21.3869378486197},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F11<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F11<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F11<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F11<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F11*BT11+BU11","v":2.7149074074074075},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY11","v":3.066788388035244},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC11*Bilans!F11+CD11","v":6.716550925925925},{"v":0.3962029698860015,"d":"39.62%"},2.6611174242424247,null,4.055433501683501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F11<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F11<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F11<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F11<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F11<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F11<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN11*Bilans!F11+CO11","v":2.7149074074074075},2.612458071278826,154.11008910567946,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":26.41911561259866}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R12*Bilans!F12+S12","v":6.866546296296296},{"v":0.37176677731798036,"d":"37.18%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.552753787878788},null,4.313792508417508,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC12*Bilans!F12+AD12","v":3.4248148148148143},3.295576519916142,185.83666116447495,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":20.019556672521055},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":6.984328703703704},{"v":0.3654973722134661,"d":"36.55%"},2.552753787878788,null,4.431574915824916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU12*Bilans!F12+AV12","v":3.0011296296296295},2.8878794549266247,162.8467348598247,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":22.845822320089617},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB12*Bilans!F12+BC12","v":6.866546296296296},{"v":0.37176677731798036,"d":"37.18%"},2.552753787878788,null,4.313792508417508,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W12<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W12<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W12<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W12<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W12<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM12*Bilans!F12+BN12","v":3.4248148148148143},3.295576519916142,185.83666116447495,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":20.019556672521055},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F12<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F12<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F12<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F12<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F12*BT12+BU12","v":2.7611296296296297},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY12","v":3.015449337213747},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC12*Bilans!F12+CD12","v":6.854328703703703},{"v":0.37242943813001267,"d":"37.24%"},2.552753787878788,null,4.301574915824915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F12<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F12<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F12<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F12<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F12<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F12<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN12*Bilans!F12+CO12","v":2.7611296296296297},2.6569360587002095,149.82389973117975,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":24.831602812966}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4258.645637026104},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2994474702319456},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9403915473553073},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0774483971426143},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.6761003802151},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R13*Bilans!F13+S13","v":7.108999999999999},{"v":0.32566379791727956,"d":"32.57%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.31514393939394},null,4.793856060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC13*Bilans!F13+AD13","v":3.7361666666666666},3.5951792452830187,182.22917724013726,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":16.49539350268692},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ13*Bilans!F13+AK13","v":7.251716666666667},{"v":0.3192546049179996,"d":"31.93%"},2.31514393939394,null,4.936572727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU13*Bilans!F13+AV13","v":3.1771666666666665},3.0572735849056603,154.96430413207548,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.39764130250919},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB13*Bilans!F13+BC13","v":7.108999999999999},{"v":0.32566379791727956,"d":"32.57%"},2.31514393939394,null,4.793856060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W13<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W13<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W13<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W13<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W13<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM13*Bilans!F13+BN13","v":3.2385185185185184},3.1163102725366874,157.95670208500098,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":19.030164257477097},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F13<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F13<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F13<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F13<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F13*BT13+BU13","v":2.9371666666666667},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY13","v":2.8347204828784793},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC13*Bilans!F13+CD13","v":7.099916666666667},{"v":0.3260804384174377,"d":"32.61%"},2.31514393939394,null,4.784772727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F13<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F13<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F13<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F13<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F13<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F13<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN13*Bilans!F13+CO13","v":2.9371666666666667},2.826330188679245,143.25845521269298,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.9826497276135}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.300653840222674},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.941597917346036},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0786547671333433},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.6773068317450597},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R14*Bilans!F14+S14","v":6.314324074074075},{"v":0.47936163260887904,"d":"47.94%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.026844696969697},null,3.2874793771043778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.1137037037037034},3.1137037037037034,211.00918952861954,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.464354088043518},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":6.381550925925926},{"v":0.4743117671713197,"d":"47.43%"},3.026844696969697,null,3.354706228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU14*Bilans!F14+AV14","v":2.798907407407407},2.798907407407407,189.67610273905726,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.32835892553071},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB14*Bilans!F14+BC14","v":6.314324074074075},{"v":0.47936163260887904,"d":"47.94%"},3.026844696969697,null,3.2874793771043778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W14<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W14<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W14<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W14<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W14<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.1137037037037034},3.1137037037037034,211.00918952861954,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.464354088043518},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F14<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F14<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F14<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F14<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F14*BT14+BU14","v":2.558907407407408},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY14","v":3.2537505997778773},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC14*Bilans!F14+CD14","v":6.251550925925925},{"v":0.484175004384434,"d":"48.42%"},3.026844696969697,null,3.224706228956228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F14<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F14<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F14<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F14<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F14<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F14<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN14*Bilans!F14+CO14","v":2.558907407407408},2.558907407407408,173.41180455723912,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":30.985276531242615}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8571634764576497},{"$nulls":4},{"$f":"F11","v":3.2923425023642925},{"$f":"F15","v":2.8571634764576497},{"$f":"F28","v":3.0232776179719383},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R15*Bilans!F15+S15","v":6.516805555555556},{"v":0.4377929246644748,"d":"43.78%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.853011363636364},null,3.663794191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.2277777777777774},3.2277777777777774,205.2734621212121,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":23.05214880300423},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":6.602569444444445},{"v":0.4321062258628653,"d":"43.21%"},2.853011363636364,null,3.7495580808080806,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU15*Bilans!F15+AV15","v":2.8730555555555557},2.8730555555555557,182.71457992424246,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":25.89828570926318},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB15*Bilans!F15+BC15","v":6.516805555555556},{"v":0.4377929246644748,"d":"43.78%"},2.853011363636364,null,3.663794191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W15<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W15<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W15<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W15<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W15<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.2277777777777774},3.2277777777777774,205.2734621212121,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":23.05214880300423},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F15<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F15<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F15<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F15<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F15*BT15+BU15","v":2.633055555555556},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY15","v":3.1621233718599493},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC15*Bilans!F15+CD15","v":6.472569444444444},{"v":0.4407849754451333,"d":"44.08%"},2.853011363636364,null,3.61955808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F15<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F15<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F15<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F15<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F15<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F15<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN15*Bilans!F15+CO15","v":2.633055555555556},2.633055555555556,167.45156174242427,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":28.258884807565046}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.332960039914285},{"$f":"F19","v":3.332960039914285},{"$f":"F19","v":3.332960039914285},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R16*Bilans!F16+S16","v":6.5181203703703705},{"v":0.4375314375477738,"d":"43.75%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.851882575757576},null,3.6662377946127944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.228518518518518},3.228518518518518,205.2331067003367,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.037042174643073},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":6.60400462962963},{"v":0.4318413955923464,"d":"43.18%"},2.851882575757576,null,3.752122053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU16*Bilans!F16+AV16","v":2.8735370370370372},2.8735370370370372,182.66735344612798,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.882915833031127},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB16*Bilans!F16+BC16","v":6.5181203703703705},{"v":0.4375314375477738,"d":"43.75%"},2.851882575757576,null,3.6662377946127944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W16<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W16<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W16<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W16<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W16<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.228518518518518},3.228518518518518,205.2331067003367,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.037042174643073},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F16<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F16<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F16<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F16<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F16*BT16+BU16","v":2.6335370370370375},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY16","v":3.161545250563648},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC16*Bilans!F16+CD16","v":6.474004629629629},{"v":0.4405129033589723,"d":"44.05%"},2.851882575757576,null,3.622122053872053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F16<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F16<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F16<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F16<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F16<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F16<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN16*Bilans!F16+CO16","v":2.6335370370370375},2.6335370370370375,167.4108370824916,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":28.241682659761004}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":773.9820255561925},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R17*Bilans!F17+S17","v":6.059907407407408},{"v":0.5355304847642158,"d":"53.55%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.245265151515152},null,2.8146422558922564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC17*Bilans!F17+AD17","v":2.9703703703703703},2.9143256464011182,212.7749154437457,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":29.310966022443896},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":6.103842592592593},{"v":0.5316757603568432,"d":"53.17%"},3.245265151515152,null,2.858577441077441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU17*Bilans!F17+AV17","v":2.705740740740741},2.654689028651293,193.81884598183098,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":32.17766716857163},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB17*Bilans!F17+BC17","v":6.059907407407408},{"v":0.5355304847642158,"d":"53.55%"},3.245265151515152,null,2.8146422558922564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W17<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W17<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W17<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W17<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W17<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM17*Bilans!F17+BN17","v":2.9703703703703703},2.9143256464011182,212.7749154437457,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":29.310966022443896},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F17<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F17<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F17<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F17<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F17*BT17+BU17","v":2.465740740740741},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY17","v":3.376691788418377},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC17*Bilans!F17+CD17","v":5.973842592592592},{"v":0.5432458423894857,"d":"54.32%"},3.245265151515152,null,2.7285774410774404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F17<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F17<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F17<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F17<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F17<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F17<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN17*Bilans!F17+CO17","v":2.465740740740741},2.419217330538086,176.6270573025857,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":35.30964288396545}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5500.312800831087},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R18*Bilans!F18+S18","v":6.501685185185186},{"v":0.44080762796281,"d":"44.08%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.8659924242424246},null,3.635692760942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.219259259259259},3.219259259259259,205.73466478114486,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.22637470192027},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":6.586064814814815},{"v":0.43516006975752936,"d":"43.52%"},2.8659924242424246,null,3.7200723905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU18*Bilans!F18+AV18","v":2.8675185185185184},2.8675185185185184,183.25580938047145,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.07541026685752},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB18*Bilans!F18+BC18","v":6.501685185185186},{"v":0.44080762796281,"d":"44.08%"},2.8659924242424246,null,3.635692760942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W18<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W18<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W18<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W18<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W18<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.219259259259259},3.219259259259259,205.73466478114486,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.22637470192027},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F18<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F18<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F18<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F18<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F18*BT18+BU18","v":2.6275185185185186},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY18","v":3.16878699539001},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC18*Bilans!F18+CD18","v":6.456064814814814},{"v":0.44392249868151806,"d":"44.39%"},2.8659924242424246,null,3.5900723905723897,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F18<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F18<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F18<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F18<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F18<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F18<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN18*Bilans!F18+CO18","v":2.6275185185185186},2.6275185185185186,167.91802028956235,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.457162638891923}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.332960039914285},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5956.441062238403},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R19*Bilans!F19+S19","v":6.048074074074075},{"v":0.5382579979268243,"d":"53.83%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.2554242424242426},null,2.792649831649832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC19*Bilans!F19+AD19","v":2.9637037037037035},2.9077847658979734,213.00633655295093,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":29.47500388539229},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":6.0909259259259265},{"v":0.5344711595600896,"d":"53.45%"},3.2554242424242426,null,2.835501683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU19*Bilans!F19+AV19","v":2.7014074074074075},2.650437456324249,194.15466352785725,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.336913692575756},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB19*Bilans!F19+BC19","v":6.048074074074075},{"v":0.5382579979268243,"d":"53.83%"},3.2554242424242426,null,2.792649831649832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W19<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W19<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W19<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W19<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W19<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM19*Bilans!F19+BN19","v":2.9637037037037035},2.9077847658979734,213.00633655295093,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":29.47500388539229},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F19<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F19<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F19<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F19<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F19*BT19+BU19","v":2.4614074074074077},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY19","v":3.38263648942119},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC19*Bilans!F19+CD19","v":5.960925925925926},{"v":0.5461272766811927,"d":"54.61%"},3.2554242424242426,null,2.705501683501683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F19<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F19<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F19<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F19<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F19<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F19<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN19*Bilans!F19+CO19","v":2.4614074074074077},2.414965758211042,176.90546256730838,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.48993064656008}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6178.259846883063},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R20*Bilans!F20+S20","v":5.951435185185185},{"v":0.5609386723769343,"d":"56.09%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.338390151515152},null,2.6130450336700335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC20*Bilans!F20+AD20","v":2.909259259259259},2.8543675751222923,214.77688819007693,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.842786600891156},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":5.985439814814815},{"v":0.557751853631902,"d":"55.78%"},3.338390151515152,null,2.647049663299663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU20*Bilans!F20+AV20","v":2.6660185185185186},2.615716282320056,196.81957166317267,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":33.656803910672735},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB20*Bilans!F20+BC20","v":5.951435185185185},{"v":0.5609386723769343,"d":"56.09%"},3.338390151515152,null,2.6130450336700335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W20<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W20<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W20<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W20<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W20<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM20*Bilans!F20+BN20","v":2.909259259259259},2.8543675751222923,214.77688819007693,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.842786600891156},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F20<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F20<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F20<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F20<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F20*BT20+BU20","v":2.426018518518519},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY20","v":3.4319797841907325},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC20*Bilans!F20+CD20","v":5.855439814814814},{"v":0.5701348245555714,"d":"57.01%"},3.338390151515152,null,2.5170496632996624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F20<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F20<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F20<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F20<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F20<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F20<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN20*Bilans!F20+CO20","v":2.426018518518519},2.380244584206849,179.1015037386444,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":36.98638811495744}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R21*Bilans!F21+S21","v":6.784370370370371},{"v":0.3866686054994695,"d":"38.67%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.6233030303030307},null,4.161067340067341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC21*Bilans!F21+AD21","v":3.3785185185185185},3.251027253668763,188.82912042691063,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":20.90324021728043},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ21*Bilans!F21+AK21","v":6.894629629629629},{"v":0.3804849819676175,"d":"38.05%"},2.6233030303030307,null,4.271326599326599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU21*Bilans!F21+AV21","v":2.971037037037037},2.858922431865828,166.05453170802366,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.770146009877095},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB21*Bilans!F21+BC21","v":6.784370370370371},{"v":0.3866686054994695,"d":"38.67%"},2.6233030303030307,null,4.161067340067341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W21<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W21<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W21<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W21<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W21<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM21*Bilans!F21+BN21","v":3.3785185185185185},3.251027253668763,188.82912042691063,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":20.90324021728043},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F21<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F21<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F21<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F21<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F21*BT21+BU21","v":2.731037037037037},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY21","v":3.048675795572886},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC21*Bilans!F21+CD21","v":6.764629629629629},{"v":0.38779699317354344,"d":"38.78%"},2.6233030303030307,null,4.141326599326598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F21<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F21<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F21<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F21<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F21<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F21<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN21*Bilans!F21+CO21","v":2.731037037037037},2.627979035639413,152.640667419859,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":25.859035675232864}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R22*Bilans!F22+S22","v":6.608842592592593},{"v":0.4197400941626902,"d":"41.97%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.7739962121212125},null,3.8348463804713804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.2796296296296292},3.2796296296296292,202.35165740740743,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.01116477593553},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":6.703032407407408},{"v":0.4138419812883071,"d":"41.38%"},2.7739962121212125,null,3.929036195286195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU22*Bilans!F22+AV22","v":2.906759259259259},2.906759259259259,179.34572504208757,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.8346910573579},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB22*Bilans!F22+BC22","v":6.608842592592593},{"v":0.4197400941626902,"d":"41.97%"},2.7739962121212125,null,3.8348463804713804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W22<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W22<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W22<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W22<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W22<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.2796296296296292},3.2796296296296292,202.35165740740743,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.01116477593553},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F22<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F22<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F22<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F22<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F22*BT22+BU22","v":2.6667592592592593},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY22","v":3.1221590335606884},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC22*Bilans!F22+CD22","v":6.573032407407407},{"v":0.42202685764869924,"d":"42.20%"},2.7739962121212125,null,3.7990361952861944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F22<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F22<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F22<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F22<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F22<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F22<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN22*Bilans!F22+CO22","v":2.6667592592592593},2.6667592592592593,164.53783413299666,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":27.069735646805196}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R23*Bilans!F23+S23","v":6.119074074074074},{"v":0.5220511564820496,"d":"52.21%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.1944696969696973},null,2.924604377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.0037037037037035},2.9470300489168415,211.56996632996635,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.501699080820533},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":6.168425925925926},{"v":0.5178743710844163,"d":"51.79%"},3.1944696969696973,null,2.973956228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU23*Bilans!F23+AV23","v":2.7274074074074073},2.675946890286513,192.10865993265995,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.38902492469507},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB23*Bilans!F23+BC23","v":6.119074074074074},{"v":0.5220511564820496,"d":"52.21%"},3.1944696969696973,null,2.924604377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W23<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W23<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W23<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W23<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W23<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.0037037037037035},2.9470300489168415,211.56996632996635,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.501699080820533},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F23<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F23<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F23<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F23<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F23*BT23+BU23","v":2.4874074074074075},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY23","v":3.3472789728105043},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC23*Bilans!F23+CD23","v":6.038425925925925},{"v":0.5290235793494247,"d":"52.90%"},3.1944696969696973,null,2.843956228956228,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F23<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F23<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F23<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F23<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F23<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F23<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN23*Bilans!F23+CO23","v":2.4874074074074075},2.440475192173306,175.20393265993272,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.41762649574963}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R24*Bilans!F24+S24","v":5.974444444444445},{"v":0.5554719596936446,"d":"55.55%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.318636363636364},null,2.655808080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC24*Bilans!F24+AD24","v":2.922222222222222},2.867085953878407,214.37462321326475,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":30.512501209816797},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ24*Bilans!F24+AK24","v":6.010555555555555},{"v":0.5521347125007353,"d":"55.21%"},3.318636363636364,null,2.6919191919191916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU24*Bilans!F24+AV24","v":2.674444444444444},2.6239832285115305,196.1976114351058,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":33.3393760622427},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB24*Bilans!F24+BC24","v":5.974444444444445},{"v":0.5554719596936446,"d":"55.55%"},3.318636363636364,null,2.655808080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W24<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W24<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W24<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W24<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W24<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM24*Bilans!F24+BN24","v":2.922222222222222},2.867085953878407,214.37462321326475,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":30.512501209816797},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F24<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F24<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F24<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F24<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F24*BT24+BU24","v":2.434444444444445},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY24","v":3.420101259911052},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC24*Bilans!F24+CD24","v":5.880555555555555},{"v":0.5643406192296132,"d":"56.43%"},3.318636363636364,null,2.561919191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F24<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F24<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F24<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F24<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F24<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F24<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN24*Bilans!F24+CO24","v":2.434444444444445},2.3885115303983233,178.5911785020012,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":36.62614248371437}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R25*Bilans!F25+S25","v":6.472759259259259},{"v":0.4466141319006175,"d":"44.66%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.890825757575758},null,3.581933501683501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.2029629629629626},3.2029629629629626,206.6021758922559,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":23.562258662013296},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":6.554490740740741},{"v":0.4410450593220394,"d":"44.10%"},2.890825757575758,null,3.663664983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU25*Bilans!F25+AV25","v":2.856925925925926},2.856925925925926,184.28159160269365,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":26.416170308553735},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB25*Bilans!F25+BC25","v":6.472759259259259},{"v":0.4466141319006175,"d":"44.66%"},2.890825757575758,null,3.581933501683501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W25<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W25<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W25<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W25<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W25<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.2029629629629626},3.2029629629629626,206.6021758922559,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":23.562258662013296},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F25<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F25<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F25<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F25<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F25*BT25+BU25","v":2.6169259259259263},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY25","v":3.181613369007366},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC25*Bilans!F25+CD25","v":6.42449074074074},{"v":0.4499696356076384,"d":"45.00%"},2.890825757575758,null,3.5336649831649822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F25<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F25<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F25<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F25<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F25<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F25<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN25*Bilans!F25+CO25","v":2.6169259259259263},2.6169259259259263,168.80076251178457,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":28.83881468348372}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":4024.654137270051},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R26*Bilans!F26+S26","v":5.333499999999999},{"v":0.7900562766504459,"d":"79.01%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.213765151515152},null,1.119734848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC26*Bilans!F26+AD26","v":2.6178333333333335},2.272081761006289,218.69695782389937,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":49.56563708786722},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ26*Bilans!F26+AK26","v":5.090520833333333},{"v":0.8277669985992238,"d":"82.78%"},4.213765151515152,null,0.8767556818181808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU26*Bilans!F26+AV26","v":2.1739395833333335},1.5996913915094342,153.9766951983491,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":70.39931614168209},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB26*Bilans!F26+BC26","v":5.225656249999999},{"v":0.8063609525626858,"d":"80.64%"},4.213765151515152,null,1.0118910984848473,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W26<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W26<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W26<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W26<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W26<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM26*Bilans!F26+BN26","v":1.8488425925925926},1.3604690775681343,130.9505905922432,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":82.77819897333167},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F26<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F26<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F26<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F26<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F26*BT26+BU26","v":2.1739395833333335},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY26","v":4.491127560788625},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.4848333333333334},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.7289318181818185,0.1729882402012165,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.08101175979878},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F26<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F26<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F26<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F26<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F26<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F26<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN26*Bilans!F26+CO26","v":1.4948645833333334},1.0999946933962266,105.6886030719191,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":102.19575097392938}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R27*Bilans!F27+S27","v":5.249999999999999},{"v":0.8385281385281387,"d":"83.85%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.402272727272727},null,0.8477272727272718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC27*Bilans!F27+AD27","v":2.59},1.9058490566037736,192.0680027444254,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":61.8676869076869},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ27*Bilans!F27+AK27","v":4.96875},{"v":0.8859919954259577,"d":"88.60%"},4.402272727272727,null,0.5664772727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU27*Bilans!F27+AV27","v":2.134625},1.5707617924528305,158.29851751286452,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":75.06578864714368},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB27*Bilans!F27+BC27","v":5.105624999999999},{"v":0.8622397311343328,"d":"86.22%"},4.402272727272727,null,0.7033522727272716,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W27<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W27<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W27<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W27<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W27<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM27*Bilans!F27+BN27","v":1.725138888888889},1.2694418238993712,127.93203893653518,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":92.88371511589608},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F27<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F27<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F27<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F27<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F27*BT27+BU27","v":2.134625},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY27","v":4.5512923679476405},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC27*Bilans!F27+CD27","v":3.29},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.1122727272727273,0.25265875064532783,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.5255230675365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F27<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F27<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F27<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F27<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F27<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F27<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN27*Bilans!F27+CO27","v":1.493125},1.0987146226415097,110.44886214298873,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":107.04768969602878}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0232776179719383},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R28*Bilans!F28+S28","v":5.398999999999999},{"v":0.7530827818844119,"d":"75.31%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.0658939393939395},null,1.3331060606060596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC28*Bilans!F28+AD28","v":2.639666666666667},2.2910314465408805,212.3902785271584,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":47.34328571849262},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ28*Bilans!F28+AK28","v":5.186041666666666},{"v":0.7840071871245294,"d":"78.40%"},4.0658939393939395,null,1.1201477272727267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU28*Bilans!F28+AV28","v":2.204779166666667},1.9135819182389937,177.3987856923385,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":56.68163736802712},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB28*Bilans!F28+BC28","v":5.319812499999999},{"v":0.7642927150898533,"d":"76.43%"},4.0658939393939395,null,1.2539185606060599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W28<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W28<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W28<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W28<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W28<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM28*Bilans!F28+BN28","v":1.9458796296296295},1.688876659678546,156.5674642697414,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":64.2231365695356},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F28<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F28<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F28<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F28<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F28*BT28+BU28","v":2.204779166666667},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY28","v":4.445434121462972},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC28*Bilans!F28+CD28","v":3.637666666666667},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.42822727272727246,0.10532180108738987,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.59976910800353},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F28<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F28<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F28<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F28<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F28<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F28<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN28*Bilans!F28+CO28","v":1.4962291666666667},1.100998820754717,101.95223659007095,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":98.40312978909242}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R29*Bilans!F29+S29","v":5.767361111111112},{"v":0.606242679656286,"d":"60.62%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.496420454545455},null,2.2709406565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC29*Bilans!F29+AD29","v":2.8055555555555554},2.435010482180293,192.45769439679816,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":37.97689643877432},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ29*Bilans!F29+AK29","v":5.784513888888889},{"v":0.6044449925622117,"d":"60.44%"},3.496420454545455,null,2.288093434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU29*Bilans!F29+AV29","v":2.598611111111111},2.255398322851153,178.26155753287594,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":41.001245754315406},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB29*Bilans!F29+BC29","v":5.767361111111112},{"v":0.606242679656286,"d":"60.62%"},3.496420454545455,null,2.2709406565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W29<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W29<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W29<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W29<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W29<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM29*Bilans!F29+BN29","v":2.8055555555555554},2.435010482180293,192.45769439679816,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":37.97689643877432},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F29<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F29<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F29<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F29<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F29*BT29+BU29","v":2.358611111111111},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY29","v":3.530063295472908},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC29*Bilans!F29+CD29","v":5.654513888888888},{"v":0.618341474307087,"d":"61.83%"},3.496420454545455,null,2.1580934343434333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F29<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F29<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F29<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F29<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F29<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F29<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN29*Bilans!F29+CO29","v":2.358611111111111},2.0470964360587,161.79784981417953,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":45.173319282960854}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12166.650062437222},null,{"$f":"F30/F32","v":4796.007575747038},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R30*Bilans!F30+S30","v":6.236750000000001},{"v":0.4960024342515223,"d":"49.60%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.093443181818182},null,3.1433068181818187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC30*Bilans!F30+AD30","v":3.07},3.07,212.95445727272727,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":26.436006218537162},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ30*Bilans!F30+AK30","v":6.296875},{"v":0.4912664110083465,"d":"49.13%"},3.093443181818182,null,3.203431818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU30*Bilans!F30+AV30","v":2.7704999999999997},2.7704999999999997,192.1792585909091,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.29382389132254},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB30*Bilans!F30+BC30","v":6.236750000000001},{"v":0.4960024342515223,"d":"49.60%"},3.093443181818182,null,3.1433068181818187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W30<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W30<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W30<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W30<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W30<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM30*Bilans!F30+BN30","v":3.07},3.07,212.95445727272727,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":26.436006218537162},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F30<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F30<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F30<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F30<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F30*BT30+BU30","v":2.5305},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY30","v":3.290277222536221},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC30*Bilans!F30+CD30","v":6.166874999999999},{"v":0.5016224881837531,"d":"50.16%"},3.093443181818182,null,3.073431818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F30<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F30<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F30<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F30<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F30<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F30<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN30*Bilans!F30+CO30","v":2.5305},2.482754716981132,172.21944081303604,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":32.688907420380446}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R31*Bilans!F31+S31","v":6.332731481481482},{"v":0.47547281539912417,"d":"47.55%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.011041666666667},null,3.3216898148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC31*Bilans!F31+AD31","v":3.124074074074074},3.124074074074074,210.52709175084178,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":25.2377833162688},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ31*Bilans!F31+AK31","v":6.401643518518519},{"v":0.4703544734967511,"d":"47.04%"},3.011041666666667,null,3.390601851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU31*Bilans!F31+AV31","v":2.805648148148148},2.805648148148148,189.06880281986537,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.102135543081392},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB31*Bilans!F31+BC31","v":6.332731481481482},{"v":0.47547281539912417,"d":"47.55%"},3.011041666666667,null,3.3216898148148153,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W31<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W31<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W31<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W31<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W31<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM31*Bilans!F31+BN31","v":3.124074074074074},3.124074074074074,210.52709175084178,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":25.2377833162688},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F31<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F31<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F31<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F31<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F31*BT31+BU31","v":2.5656481481481483},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY31","v":3.245202003882543},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC31*Bilans!F31+CD31","v":6.271643518518518},{"v":0.48010408400538884,"d":"48.01%"},3.011041666666667,null,3.260601851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F31<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F31<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F31<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F31<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F31<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F31<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN31*Bilans!F31+CO31","v":2.5656481481481483},2.5656481481481483,172.89553009259265,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":30.73091086256845}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R37*Bilans!F37+S37","v":6.126305555555556},{"v":0.5204215386784182,"d":"52.04%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.188261363636364},null,2.9380441919191917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.0077777777777777},2.951027253668763,211.41722623213272,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.40401881485711},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":6.176319444444445},{"v":0.5162073290273518,"d":"51.62%"},3.188261363636364,null,2.988058080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU37*Bilans!F37+AV37","v":2.7300555555555555},2.6785450733752625,191.89608264265303,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.293493796145047},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB37*Bilans!F37+BC37","v":6.126305555555556},{"v":0.5204215386784182,"d":"52.04%"},3.188261363636364,null,2.9380441919191917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W37<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W37<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W37<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W37<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W37<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.0077777777777777},2.951027253668763,211.41722623213272,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.40401881485711},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F37<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F37<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F37<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F37<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F37*BT37+BU37","v":2.4900555555555557},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY37","v":3.3437191764865197},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC37*Bilans!F37+CD37","v":6.046319444444444},{"v":0.5273061393681147,"d":"52.73%"},3.188261363636364,null,2.8580580808080804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F37<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F37<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F37<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F37<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F37<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F37<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN37*Bilans!F37+CO37","v":2.4900555555555557},2.443073375262055,175.02644065294461,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":34.309666866789314}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R44*Bilans!F44+S44","v":6.720601851851852},{"v":0.3984835438043856,"d":"39.85%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.6780492424242426},null,4.042552609427609,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.342592592592592},3.216457023060796,191.04731298837427,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.60584667367829},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":6.825023148148149},{"v":0.3923868365414826,"d":"39.24%"},2.6780492424242426,null,4.146973905723906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU44*Bilans!F44+AV44","v":2.9476851851851853},2.83645178197065,168.4762107752049,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.500426100825695},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB44*Bilans!F44+BC44","v":6.720601851851852},{"v":0.3984835438043856,"d":"39.85%"},2.6780492424242426,null,4.042552609427609,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W44<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W44<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W44<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W44<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W44<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.342592592592592},3.216457023060796,191.04731298837427,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.60584667367829},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F44<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F44<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F44<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F44<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F44*BT44+BU44","v":2.7076851851851855},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY44","v":3.074968448024532},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC44*Bilans!F44+CD44","v":6.695023148148148},{"v":0.40000597207270217,"d":"40.00%"},2.6780492424242426,null,4.016973905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F44<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F44<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F44<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F44<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F44<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F44<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN44*Bilans!F44+CO44","v":2.7076851851851855},2.7076851851851855,160.82788463804715,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":25.665567641673373}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R61*Bilans!F61+S61","v":5.425},{"v":0.7386538192989807,"d":"73.87%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":4.00719696969697},null,1.4178030303030296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC61*Bilans!F61+AD61","v":2.6483333333333334},2.2985534591194967,209.8495724413951,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":46.47129046781605},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ61*Bilans!F61+AK61","v":5.223958333333333},{"v":0.767080576452461,"d":"76.71%"},4.00719696969697,null,1.2167613636363628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU61*Bilans!F61+AV61","v":2.2170208333333337},1.9242067610062894,175.67308016437968,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":55.512093408654394},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB61*Bilans!F61+BC61","v":5.357187499999999},{"v":0.7480038676445375,"d":"74.80%"},4.00719696969697,null,1.349990530303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W61<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W61<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W61<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W61<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W61<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM61*Bilans!F61+BN61","v":1.984398148148148},1.722307826694619,157.24044163966713,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":62.019543660521876},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F61<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F61<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F61<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F61<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F61*BT61+BU61","v":2.2170208333333337},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY61","v":4.427648723287129},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC61*Bilans!F61+CD61","v":3.6983333333333337},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.30886363636363656,0.07707722847150018,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.21928640789216},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F61<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F61<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F61<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F61<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F61<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F61<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN61*Bilans!F61+CO61","v":1.4967708333333334},1.1013974056603775,100.46868539584335,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":96.90105001949097}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R71*Bilans!F71+S71","v":6.810666666666667},{"v":0.38186089556488934,"d":"38.19%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.600727272727273},null,4.209939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC71*Bilans!F71+AD71","v":3.393333333333333},3.2652830188679243,187.88794703259003,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":20.617838017293007},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ71*Bilans!F71+AK71","v":6.923333333333334},{"v":0.37564669322011646,"d":"37.56%"},2.600727272727273,null,4.322606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU71*Bilans!F71+AV71","v":2.9806666666666666},2.868188679245283,165.03870553687824,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.472331806759424},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB71*Bilans!F71+BC71","v":6.810666666666667},{"v":0.38186089556488934,"d":"38.19%"},2.600727272727273,null,4.209939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W71<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W71<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W71<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W71<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W71<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM71*Bilans!F71+BN71","v":3.393333333333333},3.2652830188679243,187.88794703259003,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":20.617838017293007},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F71<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F71<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F71<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F71<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F71*BT71+BU71","v":2.740666666666667},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY71","v":3.0379639424572753},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC71*Bilans!F71+CD71","v":6.793333333333333},{"v":0.38283522169685086,"d":"38.28%"},2.600727272727273,null,4.19260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F71<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F71<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F71<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F71<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F71<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F71<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN71*Bilans!F71+CO71","v":2.740666666666667},2.637245283018868,151.74997057975986,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":25.52780236147443}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R77*Bilans!F77+S77","v":5.8620277777777785},{"v":0.5825881174120549,"d":"58.26%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.4151477272727275},null,2.446880050505051,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC77*Bilans!F77+AD77","v":2.858888888888889},2.804947589098533,216.22550479130936,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":32.15461247040949},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ77*Bilans!F77+AK77","v":5.887847222222223},{"v":0.5800333463788084,"d":"58.00%"},3.4151477272727275,null,2.472699494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU77*Bilans!F77+AV77","v":2.633277777777778},2.5835932914046125,199.16192579874217,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":34.90952040606917},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB77*Bilans!F77+BC77","v":5.8620277777777785},{"v":0.5825881174120549,"d":"58.26%"},3.4151477272727275,null,2.446880050505051,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W77<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W77<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W77<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W77<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W77<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM77*Bilans!F77+BN77","v":2.858888888888889},2.804947589098533,216.22550479130936,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":32.15461247040949},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F77<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F77<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F77<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F77<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F77*BT77+BU77","v":2.393277777777778},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY77","v":3.478930272506379},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC77*Bilans!F77+CD77","v":5.757847222222222},{"v":0.5931292713172516,"d":"59.31%"},3.4151477272727275,null,2.3426994949494944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F77<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F77<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F77<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F77<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F77<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F77<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN77*Bilans!F77+CO77","v":2.393277777777778},2.3481215932914052,181.01007619325333,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":38.41027780884589}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R94*Bilans!F94+S94","v":7.397499999999999},{"v":0.2689406740606471,"d":"26.89%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.9894886363636366},null,5.408011363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC94*Bilans!F94+AD94","v":4.36125},4.1966745283018865,179.91715976629501,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.952200514067897},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ94*Bilans!F94+AK94","v":7.573875},{"v":0.26267777542719367,"d":"26.27%"},1.9894886363636366,null,5.584386363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU94*Bilans!F94+AV94","v":3.51375},3.3811556603773583,144.95475382718698,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.835015152466342},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB94*Bilans!F94+BC94","v":7.397499999999999},{"v":0.2689406740606471,"d":"26.89%"},1.9894886363636366,null,5.408011363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W94<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W94<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W94<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W94<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W94<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM94*Bilans!F94+BN94","v":3.4522222222222223},3.3219496855345914,142.4165129502573,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":15.09941456156445},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F94<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F94<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F94<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F94<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F94*BT94+BU94","v":3.27375},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY94","v":2.543274994006233},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC94*Bilans!F94+CD94","v":7.364375},{"v":0.27015037071898657,"d":"27.02%"},1.9894886363636366,null,5.374886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F94<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F94<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F94<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F94<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F94<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F94<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN94*Bilans!F94+CO94","v":3.27375},3.1502122641509436,135.05389550814752,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":15.922576400757116}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R104*Bilans!F104+S104","v":7.6163333333333325},{"v":0.22808935342306616,"d":"22.81%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.737204545454546},null,5.879128787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC104*Bilans!F104+AD104","v":4.823916666666666},4.641882075471698,170.89806242624357,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.279718330078635},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ104*Bilans!F104+AK104","v":7.8075833333333335},{"v":0.2225022098755969,"d":"22.25%"},1.737204545454546,null,6.070378787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU104*Bilans!F104+AV104","v":3.7634166666666666},3.6214009433962264,133.32747244168095,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.8946669686956},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB104*Bilans!F104+BC104","v":7.6163333333333325},{"v":0.22808935342306616,"d":"22.81%"},1.737204545454546,null,5.879128787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W104<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W104<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W104<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W104<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W104<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM104*Bilans!F104+BN104","v":4.48111111111111},4.3120125786163515,158.75340710120065,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.98961793280304},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F104<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F104<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F104<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F104<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F104*BT104+BU104","v":3.5199166666666666},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY104","v":2.365410121914224},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC104*Bilans!F104+CD104","v":7.8075833333333335},{"v":0.2225022098755969,"d":"22.25%"},1.737204545454546,null,6.070378787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F104<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F104<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F104<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F104<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F104<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F104<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN104*Bilans!F104+CO104","v":3.7634166666666666},3.6214009433962264,133.32747244168095,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.8946669686956}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F116<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F116<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F116<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F116<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F116<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F116<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F116<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F116<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F116<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F116<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F116<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F116<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F116<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F116<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F116<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F116*BT116+BU116","v":3.557694444444444},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY116","v":2.3402927490385057},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F119<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F119<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F119<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F119<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F119<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F119<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F119<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F119<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F119<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F119<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F119<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F119<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F119<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F119<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F119<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F119*BT119+BU119","v":3.7463483333333336},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY119","v":2.222443235602644},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F136<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F136<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F136<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F136<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F136<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F136<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F136<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F136<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F136<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F136<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F136<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F136<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F136<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F136<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F136<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.375286666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY136","v":1.9029716555626617},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F142<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F142<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F142<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F142<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F142<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F142<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F142<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F142<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F142<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F142<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F142<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F142<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F142<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F142<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F142<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F142*BT142+BU142","v":3.0415833333333335},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY142","v":2.7374053573943087},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F152<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F152<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F152<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F152<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F152<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F152<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F152<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F152<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F152<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F152<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F152<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F152<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F152<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F152<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F152<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F152*BT152+BU152","v":3.646708333333333},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY152","v":2.2831676543808888},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F169<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F169<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F169<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F169<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F169<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F169<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F169<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F169<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F169<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F169<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F169<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F169<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F169<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F169<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F169<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F169*BT169+BU169","v":3.929491666666667},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY169","v":2.11886096673944},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F175<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F175<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F175<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F175<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F175<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F175<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F175<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F175<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F175<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F175<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F175<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F175<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F175<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F175<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F175<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.139503333333334},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY175","v":2.0113636446629846},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F185<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F185<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F185<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F185<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F185<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F185<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F185<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F185<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F185<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F185<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F185<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F185<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F185<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F185<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F185<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F185*BT185+BU185","v":4.643421666666667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY185","v":1.7930843049205252},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F201<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F201<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F201<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F201<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F201<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F201<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F201<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F201<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F201<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F201<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F201<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F201<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F201<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F201<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F201<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.467406666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY201","v":1.8637314963404363},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F211<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F211<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F211<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F211<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F211<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F211<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F211<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F211<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F211<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F211<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F211<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F211<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F211<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F211<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F211<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F211*BT211+BU211","v":4.165823333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY211","v":1.998655690702496},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F217<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F217<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F217<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F217<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F217<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F217<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F217<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F217<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F217<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F217<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F217<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F217<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F217<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F217<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F217<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.572686666666668},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY217","v":1.8208215691492613},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F234<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F234<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F234<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F234<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F234<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F234<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F234<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F234<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F234<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F234<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F234<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F234<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F234<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F234<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F234<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F234*BT234+BU234","v":4.3462250000000004},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY234","v":1.9156961527826806},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F244<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F244<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F244<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F244<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F244<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F244<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F244<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F244<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F244<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F244<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F244<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F244<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F244<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F244<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F244<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F244*BT244+BU244","v":3.7556700000000003},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY244","v":2.2169270760284867},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"R250*Bilans!F250+S250","v":7.788222222222222},{"v":0.19102465001543387,"d":"19.10%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.4877424242424246},null,6.300479797979797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"AC250*Bilans!F250+AD250","v":5.075611111111111},4.884078616352201,150.5734796992567,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.385315563393195},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.496666666666667},{"$f":"AJ250*Bilans!F250+AK250","v":7.887388888888889},{"v":0.1886229327855553,"d":"18.86%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":6.399646464646464},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.2133333333333334},{"$f":"AU250*Bilans!F250+AV250","v":3.904611111111111},3.7572672955974844,115.83450130474556,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.600185182578514},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.09333333333333342},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.946666666666665},{"$f":"BB250*Bilans!F250+BC250","v":7.788222222222222},{"v":0.19102465001543387,"d":"19.10%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":6.300479797979797},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W250<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W250<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W250<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W250<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W250<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.843333333333333},{"$f":"BM250*Bilans!F250+BN250","v":4.644814814814814},4.469538784067085,137.79344278254237,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":8.070287240098466},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F250<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F250<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F250<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F250<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":3.1133333333333333},{"$f":"Bilans!F250*BT250+BU250","v":3.6242777777777775},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY250","v":2.2972981162423523},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.496666666666667},{"$f":"CC250*Bilans!F250+CD250","v":7.887388888888889},{"v":0.1886229327855553,"d":"18.86%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":6.399646464646464},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F250<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F250<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F250<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F250<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F250<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F250<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":3.2133333333333334},{"$f":"CN250*Bilans!F250+CO250","v":3.904611111111111},3.7572672955974844,115.83450130474556,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.600185182578514}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R260*Bilans!F260+S260","v":8.033525},{"v":0.13109551422434007,"d":"13.11%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.0531590909090915},null,6.980365909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC260*Bilans!F260+AD260","v":5.69505},5.480142452830189,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ260*Bilans!F260+AK260","v":8.033525},{"v":0.13109551422434007,"d":"13.11%"},1.0531590909090915,null,6.980365909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU260*Bilans!F260+AV260","v":5.69505},5.480142452830189,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB260*Bilans!F260+BC260","v":8.033525},{"v":0.13109551422434007,"d":"13.11%"},1.0531590909090915,null,6.980365909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W260<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W260<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W260<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W260<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W260<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM260*Bilans!F260+BN260","v":4.116666666666667},3.9613207547169815,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F260<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F260<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F260<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F260<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F260*BT260+BU260","v":3.97281},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY260","v":2.095757539783656},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC260*Bilans!F260+CD260","v":8.0368},{"v":0.13104209273704603,"d":"13.10%"},1.0531590909090915,null,6.983640909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F260<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F260<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F260<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F260<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F260<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F260<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN260*Bilans!F260+CO260","v":4.3182},4.155249056603774,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W277<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W277<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W277<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W277<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W277<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.3414814814814808},1.2908595387840665,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F277<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F277<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F277<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F277<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.350063333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY277","v":1.9140058140826857},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F277<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F277<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F277<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F277<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F277<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R286*Bilans!F286+S286","v":7.9711375},{"v":0.147486174433395,"d":"14.75%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.1756325757575763},null,6.795504924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC286*Bilans!F286+AD286","v":5.497941666666666},5.29047216981132,123.47336806719554,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.161432930040559},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ286*Bilans!F286+AK286","v":7.9711375},{"v":0.147486174433395,"d":"14.75%"},1.1756325757575763,null,6.795504924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU286*Bilans!F286+AV286","v":5.497941666666666},5.29047216981132,123.47336806719554,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.161432930040559},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB286*Bilans!F286+BC286","v":7.9711375},{"v":0.147486174433395,"d":"14.75%"},1.1756325757575763,null,6.795504924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W286<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W286<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W286<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W286<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W286<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM286*Bilans!F286+BN286","v":4.036296296296296},3.8839832285115303,90.64757839146179,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":7.030518842686143},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F286<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F286<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F286<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F286<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F286*BT286+BU286","v":3.8538216666666667},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY286","v":2.160464918146941},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC286*Bilans!F286+CD286","v":7.993399999999999},{"v":0.1470754091822724,"d":"14.71%"},1.1756325757575763,null,6.817767424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F286<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F286<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F286<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F286<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F286<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F286<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN286*Bilans!F286+CO286","v":4.180766666666667},4.0230018867924535,93.89210958096056,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.7875725741950195}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"R292*Bilans!F292+S292","v":8.088725},{"v":0.11680400242874561,"d":"11.68%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":0.9447954545454553},null,7.143929545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AC292*Bilans!F292+AD292","v":5.86945},5.647961320754717,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"AJ292*Bilans!F292+AK292","v":8.088725},{"v":0.11680400242874561,"d":"11.68%"},0.9447954545454553,null,7.143929545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.21799999999999997},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"AU292*Bilans!F292+AV292","v":5.86945},5.647961320754717,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06900000000000003},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":7.1899999999999995},{"$f":"BB292*Bilans!F292+BC292","v":8.088725},{"v":0.11680400242874561,"d":"11.68%"},0.9447954545454553,null,7.143929545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W292<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W292<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W292<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W292<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W292<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.0300000000000002},{"$f":"BM292*Bilans!F292+BN292","v":4.187777777777778},4.029748427672956,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F292<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F292<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13160000000000008},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F292<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F292<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.363999999999999},{"$f":"Bilans!F292*BT292+BU292","v":4.0780899999999995},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY292","v":2.0416534484594275},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.04800000000000004},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":7.449999999999999},{"$f":"CC292*Bilans!F292+CD292","v":8.0752},{"v":0.11699963524686141,"d":"11.70%"},0.9447954545454553,null,7.130404545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.152},{"$f":"IF(Bilans!F292<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F292<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F292<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F292<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F292<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F292<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.46},{"$f":"CN292*Bilans!F292+CO292","v":4.4398},4.27226037735849,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R309*Bilans!F309+S309","v":5.8350740740740745},{"v":0.589244941047895,"d":"58.92%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.438287878787879},null,2.3967861952861957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC309*Bilans!F309+AD309","v":2.843703703703704},2.79004891684137,216.6264998462614,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":32.559206268204306},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ309*Bilans!F309+AK309","v":5.858425925925927},{"v":0.586896194005296,"d":"58.69%"},3.438287878787879,null,2.420138047138048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU309*Bilans!F309+AV309","v":2.623407407407407},2.5739091544374566,199.84485851928088,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":35.293311741483045},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB309*Bilans!F309+BC309","v":5.8350740740740745},{"v":0.589244941047895,"d":"58.92%"},3.438287878787879,null,2.3967861952861957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W309<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W309<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W309<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W309<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W309<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM309*Bilans!F309+BN309","v":2.843703703703704},2.79004891684137,216.6264998462614,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":32.559206268204306},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F309<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F309<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F309<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F309<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F309*BT309+BU309","v":2.3834074074074074},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY309","v":3.4933375157563633},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC309*Bilans!F309+CD309","v":5.728425925925926},{"v":0.600215124232775,"d":"60.02%"},3.438287878787879,null,2.290138047138047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F309<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F309<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F309<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F309<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F309<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F309<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN309*Bilans!F309+CO309","v":2.3834074074074074},2.0686177498252967,160.61274766889014,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":43.91424089321971}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R315*Bilans!F315+S315","v":7.124},{"v":0.32260136457216754,"d":"32.26%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.2982121212121216},null,4.825787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC315*Bilans!F315+AD315","v":3.7686666666666664},3.626452830188679,182.34068572212695,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":16.222036701916828},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ315*Bilans!F315+AK315","v":7.268466666666667},{"v":0.31618940095739423,"d":"31.62%"},2.2982121212121216,null,4.970254545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU315*Bilans!F315+AV315","v":3.1946666666666665},3.0741132075471698,154.5686477941681,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.136722344727847},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB315*Bilans!F315+BC315","v":7.124},{"v":0.32260136457216754,"d":"32.26%"},2.2982121212121216,null,4.825787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W315<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W315<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W315<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W315<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W315<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM315*Bilans!F315+BN315","v":3.2496296296296294},3.1270020964360583,157.2279395921479,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":18.81305131715119},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F315<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F315<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F315<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F315<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F315*BT315+BU315","v":2.9546666666666668},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY315","v":2.8179309042061957},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC315*Bilans!F315+CD315","v":7.113666666666667},{"v":0.3230699762727316,"d":"32.31%"},2.2982121212121216,null,4.815454545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F315<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F315<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F315<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F315<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F315<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F315<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN315*Bilans!F315+CO315","v":2.9546666666666668},2.8431698113207546,142.95664587307033,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":20.69114924998552}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R325*Bilans!F325+S325","v":7.3534999999999995},{"v":0.27730404610461734,"d":"27.73%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.0391553030303036},null,5.314344696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC325*Bilans!F325+AD325","v":4.265916666666667},4.104938679245283,180.8774057285592,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.559051299646697},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ325*Bilans!F325+AK325","v":7.524741666666666},{"v":0.2709933966322614,"d":"27.10%"},2.0391553030303036,null,5.485586363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.4624166666666665},3.331759433962264,146.80852748756433,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.473546778026284},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB325*Bilans!F325+BC325","v":7.3534999999999995},{"v":0.27730404610461734,"d":"27.73%"},2.0391553030303036,null,5.314344696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W325<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W325<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W325<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W325<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W325<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM325*Bilans!F325+BN325","v":3.4196296296296294},3.290587002096436,144.99433165046696,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.667154651039551},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F325<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F325<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F325<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F325<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.2224166666666667},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY325","v":2.5837895507909407},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC325*Bilans!F325+CD325","v":7.324041666666667},{"v":0.27841940226950784,"d":"27.84%"},2.0391553030303036,null,5.284886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F325<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F325<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F325<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F325<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F325<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F325<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.2224166666666667},3.100816037735849,136.63238464022302,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.625989683731518}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.06000000000000005},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6},{"$f":"R342*Bilans!F342+S342","v":5.5325},{"v":0.6804351695901628,"d":"68.04%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.764507575757576},null,1.7679924242424239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8400000000000003},{"$f":"AC342*Bilans!F342+AD342","v":2.684166666666667},2.3296540880503147,199.11977064036594,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":42.92569776160153},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08750000000000002},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.0625},{"$f":"AJ342*Bilans!F342+AK342","v":5.380729166666667},{"v":0.6996277751867724,"d":"69.96%"},3.764507575757576,null,1.616221590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.48775},{"$f":"AU342*Bilans!F342+AV342","v":2.267635416666667},1.9681363993710692,168.2201964840623,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":50.810516641368736},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.08625000000000005},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.18375},{"$f":"BB342*Bilans!F342+BC342","v":5.51171875},{"v":0.683000665764663,"d":"68.30%"},3.764507575757576,null,1.7472111742424241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W342<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W342<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W342<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W342<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W342<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.8362499999999997},{"$f":"BM342*Bilans!F342+BN342","v":2.1436574074074075},1.8605328441649196,159.02312497776506,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":53.74913298970119},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F342<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F342<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.028249999999999997},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F342<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F342<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.48775},{"$f":"Bilans!F342*BT342+BU342","v":2.267635416666667},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY342","v":4.356151269779428},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.14000000000000007},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":5.040000000000001},{"$f":"CC342*Bilans!F342+CD342","v":3.949166666666667},{"v":0.9532409982926969,"d":"95.32%"},3.764507575757576,null,0.18465909090909127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":1.2500000000000011E-3},{"$f":"IF(Bilans!F342<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F342<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F342<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F342<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F342<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F342<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":1.50875},{"$f":"CN342*Bilans!F342+CO342","v":1.4990104166666667},1.1030454009433963,94.2792959557247,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":90.6599376482591}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R352*Bilans!F352+S352","v":6.707453703703704},{"v":0.40094754880337535,"d":"40.09%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.6893371212121218},null,4.018116582491583,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.335185185185185},3.335185185185185,199.00292003367005,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.931743526323757},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":6.810671296296297},{"v":0.394871078666593,"d":"39.49%"},2.6893371212121218,null,4.121334175084176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU352*Bilans!F352+AV352","v":2.9428703703703705},2.8318186582809224,168.96818338812656,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.652440474938594},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB352*Bilans!F352+BC352","v":6.707453703703704},{"v":0.40094754880337535,"d":"40.09%"},2.6893371212121218,null,4.018116582491583,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W352<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W352<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W352<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W352<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W352<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.335185185185185},3.335185185185185,199.00292003367005,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.931743526323757},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F352<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F352<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F352<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F352<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F352*BT352+BU352","v":2.7028703703703707},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY352","v":3.0804461075530605},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC352*Bilans!F352+CD352","v":6.680671296296296},{"v":0.4025549232908774,"d":"40.26%"},2.6893371212121218,null,3.9913341750841744,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F352<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F352<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F352<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F352<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F352<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F352<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN352*Bilans!F352+CO352","v":2.7028703703703707},2.7028703703703707,161.27413211279463,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":25.828556809228246}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R358*Bilans!F358+S358","v":5.769990740740742},{"v":0.6055751275502573,"d":"60.56%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.4941628787878787},null,2.275827861952863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC358*Bilans!F358+AD358","v":2.807037037037037},2.4362962962962964,192.4273192592593,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":37.93083309378368},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":5.78738425925926},{"v":0.6037551201473366,"d":"60.38%"},3.4941628787878787,null,2.293221380471381,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU358*Bilans!F358+AV358","v":2.599574074074074},2.256234102026555,178.20536875350996,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":40.957960922057964},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB358*Bilans!F358+BC358","v":5.769990740740742},{"v":0.6055751275502573,"d":"60.56%"},3.4941628787878787,null,2.275827861952863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W358<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W358<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W358<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W358<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W358<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM358*Bilans!F358+BN358","v":2.807037037037037},2.4362962962962964,192.4273192592593,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":37.93083309378368},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F358<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F358<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F358<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F358<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F358*BT358+BU358","v":2.3595740740740743},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY358","v":3.5286226455489214},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC358*Bilans!F358+CD358","v":5.657384259259259},{"v":0.6176286988229754,"d":"61.76%"},3.4941628787878787,null,2.1632213804713802,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F358<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F358<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F358<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F358<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F358<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F358<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN358*Bilans!F358+CO358","v":2.3595740740740743},2.047932215234102,161.75294720977067,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":45.12392914882419}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R369*Bilans!F369+S369","v":6.0401851851851855},{"v":0.5400822772285507,"d":"54.01%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":3.26219696969697},null,2.7779882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC369*Bilans!F369+AD369","v":2.959259259259259},2.903424178895877,213.15884530843027,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.58477306860849},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ369*Bilans!F369+AK369","v":6.082314814814815},{"v":0.5363413550629067,"d":"53.63%"},3.26219696969697,null,2.820117845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU369*Bilans!F369+AV369","v":2.6985185185185183},2.6476030747728863,194.37739010228074,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":32.44336217652784},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB369*Bilans!F369+BC369","v":6.0401851851851855},{"v":0.5400822772285507,"d":"54.01%"},3.26219696969697,null,2.7779882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W369<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W369<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W369<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W369<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W369<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM369*Bilans!F369+BN369","v":2.959259259259259},2.903424178895877,213.15884530843027,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":29.58477306860849},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F369<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F369<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F369<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F369<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F369*BT369+BU369","v":2.4585185185185185},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY369","v":3.386611265651604},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC369*Bilans!F369+CD369","v":5.952314814814814},{"v":0.5480551804110956,"d":"54.81%"},3.26219696969697,null,2.690117845117844,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F369<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F369<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F369<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F369<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F369<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F369<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN369*Bilans!F369+CO369","v":2.4585185185185185},2.412131376659679,177.08991428752947,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":35.610475567668246}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"R370*Bilans!F370+S370","v":7.539},{"v":0.24270661248377134,"d":"24.27%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":1.829765151515152},null,5.709234848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.25999999999999995},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"AC370*Bilans!F370+AD370","v":4.667833333333333},4.491688679245283,175.34654266037737,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.168661112032916},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.862},{"$f":"AJ370*Bilans!F370+AK370","v":7.731883333333333},{"v":0.2366519349337249,"d":"23.67%"},1.829765151515152,null,5.902118181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.7699999999999996},{"$f":"AU370*Bilans!F370+AV370","v":3.6788333333333334},3.5400094339622643,138.19488828301888,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.902355446233221},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.11999999999999993},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.76},{"$f":"BB370*Bilans!F370+BC370","v":7.539},{"v":0.24270661248377134,"d":"24.27%"},1.829765151515152,null,5.709234848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W370<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W370<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W370<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W370<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W370<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.98},{"$f":"BM370*Bilans!F370+BN370","v":3.5570370370370368},3.422809224318658,133.6196264989518,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":13.344144241370019},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F370<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F370<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F370<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F370<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.5300000000000002},{"$f":"Bilans!F370*BT370+BU370","v":3.438833333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY370","v":2.4211834958448812},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.78},{"$f":"CC370*Bilans!F370+CD370","v":7.494083333333333},{"v":0.24416130300772637,"d":"24.42%"},1.829765151515152,null,5.664318181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.13999999999999996},{"$f":"IF(Bilans!F370<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F370<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F370<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F370<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F370<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F370<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.5300000000000002},{"$f":"CN370*Bilans!F370+CO370","v":3.438833333333333},3.3090660377358487,129.17931998113207,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.802825171555563}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$5,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$5,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$6,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$6,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"R371*Bilans!F371+S371","v":6.937546296296297},{"v":0.3591758722755513,"d":"35.92%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P008'!$C$39+'AWH-P008'!$C$40)","v":2.4917992424242428},null,4.445747053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$10,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$10,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$11,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$11,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"AC371*Bilans!F371+AD371","v":3.4648148148148143},3.334067085953878,183.12969663617304,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.275070241827844},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$27,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$27,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$16,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$16,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$28,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$28,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$17,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$17,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.785555555555556},{"$f":"AJ371*Bilans!F371+AK371","v":7.0618287037037035},{"v":0.35285467079049565,"d":"35.29%"},2.4917992424242428,null,4.570029461279461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$21,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$21,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$22,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$22,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":2.9344444444444444},{"$f":"AU371*Bilans!F371+AV371","v":3.0271296296296297},2.912898322851153,159.99623656136842,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.062004968929063},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$16,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$16,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$5,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$5,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$5,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$5,0))))))","v":0.15777777777777777},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$17,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$17,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$6,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$6,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$6,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$6,0))))))","v":6.684444444444445},{"$f":"BB371*Bilans!F371+BC371","v":6.937546296296297},{"v":0.3591758722755513,"d":"35.92%"},2.4917992424242428,null,4.445747053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P008'!$O$3,'AWH-P008'!$N$21,IF(Bilans!W371<='AWH-P008'!$P$3,'AWH-P008'!$O$21,IF(Bilans!W371<='AWH-P008'!$Q$3,'AWH-P008'!$P$10,IF(Bilans!W371<='AWH-P008'!$R$3,'AWH-P008'!$Q$10,IF(Bilans!W371<='AWH-P008'!$S$3,'AWH-P008'!$R$10,IF(Bilans!W371<='AWH-P008'!$U$3,'AWH-P008'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$22,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$22,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$11,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$11,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$11,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$11,0))))))","v":3.322222222222222},{"$f":"BM371*Bilans!F371+BN371","v":3.4648148148148143},3.334067085953878,183.12969663617304,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.275070241827844},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$32,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$32,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$32,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$32,IF(Bilans!F371<='AWH-P008'!$V$3,'AWH-P008'!$S$32,IF(Bilans!F371<='AWH-P008'!$W$3,'AWH-P008'!$V$32,'AWH-P008'!$V$32))))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$N$33,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$O$33,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$33,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$33,IF(Bilans!F371<='AWH-P008'!$V$3,'AWH-P008'!$S$33,IF(Bilans!F371<='AWH-P008'!$W$3,'AWH-P008'!$V$33,'AWH-P008'!$V$33))))))))","v":2.6944444444444446},{"$f":"Bilans!F371*BT371+BU371","v":2.78712962962963},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P008'!BY371","v":2.9873194354201313},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$57,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$57,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$27,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$27,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$16,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$16,0))))))","v":0.1722222222222222},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$58,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$58,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$28,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$28,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$17,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$17,0))))))","v":6.655555555555555},{"$f":"CC371*Bilans!F371+CD371","v":6.931828703703703},{"v":0.359472131948798,"d":"35.95%"},2.4917992424242428,null,4.44002946127946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$62,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$62,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$32,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$32,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$21,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$21,0))))))","v":0.05777777777777778},{"$f":"IF(Bilans!F371<='AWH-P008'!$O$3,'AWH-P008'!$D$63,IF(Bilans!F371<='AWH-P008'!$P$3,'AWH-P008'!$E$63,IF(Bilans!F371<='AWH-P008'!$Q$3,'AWH-P008'!$P$33,IF(Bilans!F371<='AWH-P008'!$R$3,'AWH-P008'!$Q$33,IF(Bilans!F371<='AWH-P008'!$S$3,'AWH-P008'!$R$22,IF(Bilans!F371<='AWH-P008'!$U$3,'AWH-P008'!$S$22,0))))))","v":2.6944444444444446},{"$f":"CN371*Bilans!F371+CO371","v":2.78712962962963},2.6819549266247384,147.31125062654854,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.96176633497883}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.685924858171908},{"$f":"SUM(AF7:AF372)/229","v":3.548570129066612},{"$f":"SUM(AG7:AG372)/Z373","v":3.2923425023642925},{"$f":"SUM(AH7:AH372)","v":4531.84940536611},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.2216943467976695},{"$f":"SUM(AX7:AX372)/229","v":3.100407771649821},{"$f":"SUM(AY7:AY372)/AR373","v":2.8571634764576497},{"$f":"SUM(AZ7:AZ372)","v":5209.796451418086},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.309450472760298},{"$f":"SUM(BP7:BP372)/229","v":3.190126584457077},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0232776179719383},{"$f":"SUM(BR7:BR372)","v":4987.977666773426},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":968.463395464977},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12166.650062437222},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.8609237136098966},{"$f":"SUM(CQ7:CQ372)/229","v":2.742522902904038},{"$f":"SUM(CR7:CR372)/CK373","v":2.536828783165989},{"$f":"SUM(CS7:CS372)","v":6270.21690528411}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.332960039914285},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P004","index":13,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":6454.7304138462805},null,null,"COP",{"$f":"K13","v":3.038169414084196},{"$f":"L13","v":2.4747774895899317},{"$f":"M13","v":2.877380229748122},{"$f":"N13","v":2.267539367216838},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9762150066103168},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9679493363606131},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9790681660492404},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9794649863079944},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.038169414084196},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.023784993389683207},{"$f":"1-L3","v":0.03205066363938691},{"$f":"1-M3","v":0.020931833950759593},{"$f":"1-N3","v":0.02053501369200561}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9762150066103168},null,null,"COP-Inst",{"$f":"K14","v":3.062533917015032},{"$f":"L14","v":2.507889412327432},{"$f":"M14","v":2.898759572552438},{"$f":"N14","v":2.28850490858796}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.023784993389683207},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.062533917015032},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R7*Bilans!F7+S7","v":3.4875925925925926},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.9284134956531813,"d":"92.84%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":0.24966456228956213},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC7*Bilans!F7+AD7","v":3.0767824074074075},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.264047431865828},{"$f":"AF7*Z7","v":164.89942483002193},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":37.638643270886064},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ7*Bilans!F7+AK7","v":3.240712962962963},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.9991406419847235,"d":"99.91%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":2.7849326599325153E-3},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU7*Bilans!F7+AV7","v":2.4245462962962963},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":1.784100104821803},{"$f":"AX7*AR7","v":129.94298484367258},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":47.76395304616331},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB7*Bilans!F7+BC7","v":3.4875925925925926},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.9284134956531813,"d":"92.84%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":0.24966456228956213},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W7<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W7<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W7<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W7<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W7<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM7*Bilans!F7+BN7","v":3.0767824074074075},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.264047431865828},{"$f":"BP7*BJ7","v":164.89942483002193},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":37.638643270886064},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F7<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F7<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F7<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F7<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F7*BT7+BU7","v":2.2704037037037037},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY7","v":3.667209711667422},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC7*Bilans!F7+CD7","v":3.2219907407407407},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":1,"d":"100.00%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":-0.01593728956228979},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0.004922064175959543},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.82898702673313},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F7<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F7<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F7<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F7<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F7<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F7<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN7*Bilans!F7+CO7","v":2.2704037037037037},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":1.6706744234800839},{"$f":"CQ7*CK7","v":121.67352591352588},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":51.003303590284204}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R8*Bilans!F8+S8","v":3.7816666666666667},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.6163808646179736,"d":"61.64%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":1.4507196969696965},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC8*Bilans!F8+AD8","v":3.89},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3762264150943393},{"$f":"AF8*Z8","v":172.41160583190396},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":17.696575439202583},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ8*Bilans!F8+AK8","v":3.547},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.6571601267823428,"d":"65.72%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":1.21605303030303},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU8*Bilans!F8+AV8","v":3.027166666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6273522012578616},{"$f":"AX8*AR8","v":134.16932291023446},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":22.7406304438137},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB8*Bilans!F8+BC8","v":3.7816666666666667},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.6163808646179736,"d":"61.64%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":1.4507196969696965},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W8<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W8<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W8<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W8<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W8<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM8*Bilans!F8+BN8","v":3.514675925925926},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.0504734451432562},{"$f":"BP8*BJ8","v":155.7765862127565},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.586351603771984},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F8<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F8<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F8<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F8<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F8*BT8+BU8","v":2.8111333333333333},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY8","v":2.9618113139283944},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC8*Bilans!F8+CD8","v":3.5816666666666666},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.6507995262066925,"d":"65.08%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":1.2507196969696963},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F8<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F8<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F8<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F8<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F8<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F8<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN8*Bilans!F8+CO8","v":2.8111333333333333},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.4398515723270435},{"$f":"CQ8*CK8","v":124.5943476112064},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":24.48822958421208}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":11834.249935409254},null,{"$f":"F9/F11","v":3919.9829029106913},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R9*Bilans!F9+S9","v":3.7823333333333333},{"v":0.6156753487105122,"d":"61.57%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.3286893939393942},null,1.453643939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC9*Bilans!F9+AD9","v":3.894},3.3796981132075468,172.4057746415094,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":17.65964021876161},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ9*Bilans!F9+AK9","v":3.5482},{"v":0.6563016160135827,"d":"65.63%"},2.3286893939393942,null,1.2195106060606058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU9*Bilans!F9+AV9","v":3.0296333333333334},2.629493081761006,134.13617917644368,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":22.698007133489543},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB9*Bilans!F9+BC9","v":3.7823333333333333},{"v":0.6156753487105122,"d":"61.57%"},2.3286893939393942,null,1.453643939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W9<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W9<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W9<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W9<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W9<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM9*Bilans!F9+BN9","v":3.5164351851851854},3.0520003494060095,155.6891967330538,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.555781747826035},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F9<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F9<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F9<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F9<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F9*BT9+BU9","v":2.813346666666667},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY9","v":2.9594811795777884},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC9*Bilans!F9+CD9","v":3.582333333333333},{"v":0.6500482164155749,"d":"65.00%"},2.3286893939393942,null,1.253643939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F9<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F9<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F9<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F9<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F9<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F9<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN9*Bilans!F9+CO9","v":2.813346666666667},2.441772578616352,124.560146739028,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":24.44300228856417}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":333.39683787745287},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R10*Bilans!F10+S10","v":3.639259259259259},{"v":0.7627072423810671,"d":"76.27%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.7756893939393943},null,0.8635698653198647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC10*Bilans!F10+AD10","v":3.4369907407407405},2.9830485674353593,184.17396092592594,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":24.215500047783934},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":3.3847962962962965},{"v":0.8200462157727489,"d":"82.00%"},2.7756893939393943,null,0.6091069023569022,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU10*Bilans!F10+AV10","v":2.7051296296296297},1.9905670859538787,122.89797380808085,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":36.28916263962904},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB10*Bilans!F10+BC10","v":3.639259259259259},{"v":0.7627072423810671,"d":"76.27%"},2.7756893939393943,null,0.8635698653198647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W10<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W10<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W10<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W10<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W10<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM10*Bilans!F10+BN10","v":3.4369907407407405},2.9830485674353593,184.17396092592594,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":24.215500047783934},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F10<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F10<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F10<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F10<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.5221703703703704},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY10","v":3.301143574375295},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC10*Bilans!F10+CD10","v":3.411574074074074},{"v":0.8136095930124972,"d":"81.36%"},2.7756893939393943,null,0.6358846801346796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F10<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F10<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F10<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F10<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F10<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F10<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.5221703703703704},1.8559366876310275,114.58586853737377,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":38.92159318186491}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.0189544772305026},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R11*Bilans!F11+S11","v":3.676851851851852},{"v":0.7237488839541221,"d":"72.37%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.6611174242424247},null,1.0157344276094271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC11*Bilans!F11+AD11","v":3.526273148148148},3.0605389587700906,180.54258433191984,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":22.551201846460977},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":3.4205092592592594},{"v":0.7779886626644339,"d":"77.80%"},2.6611174242424247,null,0.7593918350168347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU11*Bilans!F11+AV11","v":2.774675925925926},2.40820929419986,142.06136090543802,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":28.65981457027542},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB11*Bilans!F11+BC11","v":3.676851851851852},{"v":0.7237488839541221,"d":"72.37%"},2.6611174242424247,null,1.0157344276094271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W11<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W11<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W11<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W11<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W11<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM11*Bilans!F11+BN11","v":3.526273148148148},3.0605389587700906,180.54258433191984,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":22.551201846460977},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F11<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F11<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F11<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F11<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.5845740740740744},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY11","v":3.2214385322311645},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC11*Bilans!F11+CD11","v":3.4585648148148147},{"v":0.76942823590973,"d":"76.94%"},2.6611174242424247,null,0.79744739057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F11<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F11<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F11<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F11<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F11<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F11<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.5845740740740744},2.2432152341020264,132.32828630296677,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":30.76781521850288}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R12*Bilans!F12+S12","v":3.712407407407407},{"v":0.687627597872273,"d":"68.76%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.552753787878788},null,1.1596536195286191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC12*Bilans!F12+AD12","v":3.6107175925925925},3.1338303633822497,176.7158395101169,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":21.05282458169976},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":3.4542870370370373},{"v":0.7390103255774737,"d":"73.90%"},2.552753787878788,null,0.9015332491582493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU12*Bilans!F12+AV12","v":2.840453703703704},2.465299440950384,139.0175631207992,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":26.761852865896437},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB12*Bilans!F12+BC12","v":3.712407407407407},{"v":0.687627597872273,"d":"68.76%"},2.552753787878788,null,1.1596536195286191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W12<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W12<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W12<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W12<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W12<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM12*Bilans!F12+BN12","v":3.6107175925925925},3.1338303633822497,176.7158395101169,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":21.05282458169976},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F12<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F12<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F12<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F12<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.6435962962962964},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY12","v":3.149515121992256},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC12*Bilans!F12+CD12","v":3.503009259259259},{"v":0.7287316701008634,"d":"72.87%"},2.552753787878788,null,0.950255471380471,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F12<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F12<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F12<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F12<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F12<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F12<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.6435962962962964},2.294442068483578,129.38296248486122,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":28.754694579277466}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11712.206581555016},null,{"$f":"F13/F15","v":5023.952294959818},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.038169414084196},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.4747774895899317},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.877380229748122},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.267539367216838},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R13*Bilans!F13+S13","v":3.7863333333333333},{"v":0.6114474705679919,"d":"61.14%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.31514393939394},null,1.4711893939393934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC13*Bilans!F13+AD13","v":3.918},3.4005283018867924,172.36288717667242,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":17.43961264216841},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ13*Bilans!F13+AK13","v":3.5554},{"v":0.6511627213236035,"d":"65.12%"},2.31514393939394,null,1.2402560606060602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU13*Bilans!F13+AV13","v":3.0444333333333335},2.642338364779874,133.9324449081761,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":22.44371771386547},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB13*Bilans!F13+BC13","v":3.7863333333333333},{"v":0.6114474705679919,"d":"61.14%"},2.31514393939394,null,1.4711893939393934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W13<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W13<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W13<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W13<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W13<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM13*Bilans!F13+BN13","v":3.526990740740741},3.0611617749825295,155.1613851759736,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":19.373003037049497},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F13<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F13<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F13<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F13<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F13*BT13+BU13","v":2.8266266666666664},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY13","v":2.9455770052033428},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC13*Bilans!F13+CD13","v":3.586333333333333},{"v":0.6455462234577396,"d":"64.55%"},2.31514393939394,null,1.2711893939393932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F13<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F13<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F13<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F13<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F13<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F13<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN13*Bilans!F13+CO13","v":2.8266266666666664},2.4532986163522006,124.35056999419096,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":24.17312591641008}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":455.44019173169704},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.062533917015032},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.507889412327432},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.898759572552438},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.28850490858796},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R14*Bilans!F14+S14","v":3.5568518518518517},{"v":0.85098981431959,"d":"85.10%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.026844696969697},null,0.5300071548821546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.241273148148148},2.385087788259958,161.6324124086383,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":33.24341100845121},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":3.3065092592592595},{"v":0.9154199972353279,"d":"91.54%"},3.026844696969697,null,0.2796645622895624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU14*Bilans!F14+AV14","v":2.552675925925926},1.878384171907757,127.29416779964744,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":42.210989009684496},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB14*Bilans!F14+BC14","v":3.5568518518518517},{"v":0.85098981431959,"d":"85.10%"},3.026844696969697,null,0.5300071548821546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W14<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W14<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W14<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W14<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W14<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.241273148148148},2.385087788259958,161.6324124086383,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":33.24341100845121},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F14<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F14<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F14<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F14<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.385374074074074},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY14","v":3.4904573677232626},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC14*Bilans!F14+CD14","v":3.308564814814815},{"v":0.9148512622199043,"d":"91.49%"},3.026844696969697,null,0.28172011784511763,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F14<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F14<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F14<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F14<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F14<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F14<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.385374074074074},1.7552752620545076,118.95133438843152,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":45.171521157062514}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.331273446466651},{"$nulls":4},{"$f":"F11","v":3.0189544772305026},{"$f":"F15","v":2.331273446466651},{"$f":"F28","v":2.823308658356444},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R15*Bilans!F15+S15","v":3.613888888888889},{"v":0.7894574103836212,"d":"78.95%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.853011363636364},null,0.7608775252525248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC15*Bilans!F15+AD15","v":3.376736111111111},2.9307520964360583,186.3838438929388,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":25.38843654734447},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":3.360694444444445},{"v":0.8489350670819448,"d":"84.89%"},2.853011363636364,null,0.5076830808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU15*Bilans!F15+AV15","v":2.6581944444444447},1.956029874213837,124.39549805960553,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":38.03991678106104},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB15*Bilans!F15+BC15","v":3.613888888888889},{"v":0.7894574103836212,"d":"78.95%"},2.853011363636364,null,0.7608775252525248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W15<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W15<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W15<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W15<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W15<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM15*Bilans!F15+BN15","v":3.376736111111111},2.9307520964360583,186.3838438929388,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":25.38843654734447},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F15<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F15<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F15<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F15<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.4800555555555555},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY15","v":3.357201613075476},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC15*Bilans!F15+CD15","v":3.379861111111111},{"v":0.8441208883575846,"d":"84.41%"},2.853011363636364,null,0.5268497474747469,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F15<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F15<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F15<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F15<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F15<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F15<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.4800555555555555},1.8249465408805032,116.0591343096055,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":40.77227029371694}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.1263186834504144},{"$f":"F19","v":3.1263186834504144},{"$f":"F19","v":3.1263186834504144},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R16*Bilans!F16+S16","v":3.614259259259259},{"v":0.7890641957826977,"d":"78.91%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.851882575757576},null,0.762376683501683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.377615740740741},2.931515548567435,186.3529789040563,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.371012379270134},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":3.361046296296297},{"v":0.8485103519401701,"d":"84.85%"},2.851882575757576,null,0.5091637205387207,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU16*Bilans!F16+AV16","v":2.65887962962963},1.9565340670859543,124.3745583771203,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":38.01391374876572},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB16*Bilans!F16+BC16","v":3.614259259259259},{"v":0.7890641957826977,"d":"78.91%"},2.851882575757576,null,0.762376683501683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W16<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W16<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W16<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W16<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W16<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.377615740740741},2.931515548567435,186.3529789040563,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.371012379270134},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F16<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F16<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F16<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F16<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.4806703703703703},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY16","v":3.356369556824596},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC16*Bilans!F16+CD16","v":3.380324074074074},{"v":0.8436713502206895,"d":"84.37%"},2.851882575757576,null,0.5284414983164978,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F16<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F16<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F16<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F16<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F16<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F16<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.4806703703703703},1.8253989517819706,116.0384540751096,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":40.744801129704406}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":825.1401805089272},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R17*Bilans!F17+S17","v":3.485185185185185},{"v":0.931160032847068,"d":"93.12%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.245265151515152},null,0.23992003367003312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.0710648148148145},2.2598401467505242,164.9909291142558,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":37.79988603301425},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":3.238425925925926},{"v":1,"d":"100.00%"},3.245265151515152,null,-0.006839225589225784,0.002107447394870857,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":72.8561352657005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0.15386473429952133},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU17*Bilans!F17+AV17","v":2.4200925925925927},1.78082285115304,129.7438705278563,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":48.04647752145468},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB17*Bilans!F17+BC17","v":3.485185185185185},{"v":0.931160032847068,"d":"93.12%"},3.245265151515152,null,0.23992003367003312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W17<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W17<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W17<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W17<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W17<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.0710648148148145},2.2598401467505242,164.9909291142558,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":37.79988603301425},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F17<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F17<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F17<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F17<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.2664074074074074},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY17","v":3.673676005653481},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC17*Bilans!F17+CD17","v":3.218981481481481},{"v":1,"d":"100.00%"},3.245265151515152,null,-0.026283670033670603,0.008099082449826716,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.00190091755019},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F17<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F17<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F17<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F17<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F17<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F17<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.2664074074074074},1.6677337526205451,121.7477341656592,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":51.2145442516371}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6454.7304138462805},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R18*Bilans!F18+S18","v":3.6096296296296293},{"v":0.7939851780683919,"d":"79.40%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.8659924242424246},null,0.7436372053872047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.3666203703703705},2.921972396925227,186.7358181395719,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.589468913828085},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":3.3566481481481483},{"v":0.8538256909124011,"d":"85.38%"},2.8659924242424246,null,0.49065572390572365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU18*Bilans!F18+AV18","v":2.650314814814815},1.9502316561844866,124.63434092071667,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":38.339918020030666},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB18*Bilans!F18+BC18","v":3.6096296296296293},{"v":0.7939851780683919,"d":"79.40%"},2.8659924242424246,null,0.7436372053872047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W18<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W18<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W18<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W18<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W18<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.3666203703703705},2.921972396925227,186.7358181395719,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.589468913828085},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F18<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F18<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F18<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F18<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.4729851851851854},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY18","v":3.3667999960155135},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC18*Bilans!F18+CD18","v":3.3745370370370367},{"v":0.8492994424974123,"d":"84.93%"},2.8659924242424246,null,0.508544612794612,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F18<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F18<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F18<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F18<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F18<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F18<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.4729851851851854},1.8197438155136272,116.2951951743092,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":41.08914737378973}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.1263186834504144},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7054.252557179518},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R19*Bilans!F19+S19","v":3.481851851851852},{"v":0.9349692005686049,"d":"93.50%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.2554242424242426},null,0.22642760942760942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.063148148148148},2.254014675052411,165.11518118543933,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":38.0241389824733},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":3.2352592592592595},{"v":1,"d":"100.00%"},3.2554242424242426,null,-0.020164983164983052,0.006194271979115888,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":72.8000641084913},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0.45375407332688633},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU19*Bilans!F19+AV19","v":2.413925925925926},1.7762851153039834,129.31367026908885,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":48.482695877206645},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB19*Bilans!F19+BC19","v":3.481851851851852},{"v":0.9349692005686049,"d":"93.50%"},3.2554242424242426,null,0.22642760942760942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W19<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W19<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W19<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W19<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W19<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.063148148148148},2.254014675052411,165.11518118543933,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":38.0241389824733},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F19<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F19<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F19<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F19<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.2608740740740743},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY19","v":3.6826670742543604},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC19*Bilans!F19+CD19","v":3.214814814814815},{"v":1,"d":"100.00%"},3.2554242424242426,null,-0.04060942760942776,0.012474388769430193,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.24134379304876},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F19<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F19<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F19<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F19<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F19<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F19<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.2608740740740743},1.6636620545073377,121.84884448962174,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":51.50828078677507}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":8056.00320568288},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R20*Bilans!F20+S20","v":3.4546296296296295},{"v":0.9663525498891354,"d":"96.64%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.338390151515152},null,0.11623947811447755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC20*Bilans!F20+AD20","v":2.99849537037037},2.2064399895178197,166.02357701126837,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":39.89986150461266},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":3.209398148148148},{"v":1,"d":"100.00%"},3.338390151515152,null,-0.12899200336700378,0.03863898391518435,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":72.33760965530197},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":2.907390344698047},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU20*Bilans!F20+AV20","v":2.363564814814815},1.7392269392033546,125.81151943007788,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":52.06407331880786},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB20*Bilans!F20+BC20","v":3.4546296296296295},{"v":0.9663525498891354,"d":"96.64%"},3.338390151515152,null,0.11623947811447755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W20<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W20<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W20<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W20<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W20<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM20*Bilans!F20+BN20","v":2.99849537037037},2.2064399895178197,166.02357701126837,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":39.89986150461266},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F20<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F20<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F20<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F20<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.215685185185185},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY20","v":3.7577750518433977},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC20*Bilans!F20+CD20","v":3.180787037037037},{"v":1,"d":"100.00%"},3.338390151515152,null,-0.15760311447811493,0.047209315665691635,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.19779068433432},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F20<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F20<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F20<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F20<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F20<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F20<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.215685185185185},1.630409853249476,122.60321887433034,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":53.962759686051}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R21*Bilans!F21+S21","v":3.6892592592592592},{"v":0.711064971570945,"d":"71.11%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.6233030303030307},null,1.0659562289562285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC21*Bilans!F21+AD21","v":3.555740740740741},3.086114605171209,179.25051405628616,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":22.020246274228555},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ21*Bilans!F21+AK21","v":3.432296296296297},{"v":0.7642997002134606,"d":"76.43%"},2.6233030303030307,null,0.8089932659932662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU21*Bilans!F21+AV21","v":2.79762962962963},2.4281313766596786,141.03293401130807,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":27.987366865564926},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB21*Bilans!F21+BC21","v":3.6892592592592592},{"v":0.711064971570945,"d":"71.11%"},2.6233030303030307,null,1.0659562289562285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W21<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W21<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W21<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W21<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W21<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM21*Bilans!F21+BN21","v":3.555740740740741},3.086114605171209,179.25051405628616,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":22.020246274228555},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F21<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F21<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F21<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F21<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F21*BT21+BU21","v":2.6051703703703706},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY21","v":3.19597006258144},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC21*Bilans!F21+CD21","v":3.474074074074074},{"v":0.7551085481682498,"d":"75.51%"},2.6233030303030307,null,0.8507710437710432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F21<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F21<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F21<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F21<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F21<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F21<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN21*Bilans!F21+CO21","v":2.6051703703703706},2.2610912648497554,131.33075838251702,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":30.054958281783126}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R22*Bilans!F22+S22","v":3.6398148148148146},{"v":0.762125644642816,"d":"76.21%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.7739962121212125},null,0.8658186026936021,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.4383101851851854},2.9841937456324246,184.12339765381807,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":24.190275275347332},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":3.385324074074074},{"v":0.8194182156341806,"d":"81.94%"},2.7739962121212125,null,0.6113278619528617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU22*Bilans!F22+AV22","v":2.7061574074074075},1.9913233752620547,122.86374710668004,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":36.251504441019435},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB22*Bilans!F22+BC22","v":3.6398148148148146},{"v":0.762125644642816,"d":"76.21%"},2.7739962121212125,null,0.8658186026936021,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W22<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W22<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W22<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W22<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W22<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.4383101851851854},2.9841937456324246,184.12339765381807,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":24.190275275347332},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F22<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F22<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F22<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F22<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.523092592592593},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY22","v":3.2999369646884475},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC22*Bilans!F22+CD22","v":3.4122685185185184},{"v":0.8129478079074445,"d":"81.29%"},2.7739962121212125,null,0.6382723063973059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F22<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F22<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F22<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F22<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F22<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F22<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.523092592592593},1.856615303983229,114.55232033971798,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":38.881758664244146}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R23*Bilans!F23+S23","v":3.5018518518518515},{"v":0.912222970049517,"d":"91.22%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.1944696969696973},null,0.30738215488215426,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.1106481481481483},2.2889675052410903,164.32705808080811,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":36.6957431435955},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":3.2542592592592596},{"v":0.9816272897989167,"d":"98.16%"},3.1944696969696973,null,0.05978956228956234,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU23*Bilans!F23+AV23","v":2.450925925925926},1.803511530398323,129.47573232323234,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":46.57323350619913},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB23*Bilans!F23+BC23","v":3.5018518518518515},{"v":0.912222970049517,"d":"91.22%"},3.1944696969696973,null,0.30738215488215426,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W23<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W23<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W23<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W23<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W23<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.1106481481481483},2.2889675052410903,164.32705808080811,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":36.6957431435955},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F23<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F23<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F23<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F23<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.294074074074074},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY23","v":3.6293712595084515},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC23*Bilans!F23+CD23","v":3.2398148148148147},{"v":0.9860037932915899,"d":"98.60%"},3.1944696969696973,null,0.04534511784511741,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F23<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F23<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F23<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F23<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F23<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F23<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.294074074074074},1.688092243186583,121.18967676767679,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":49.75756744063169}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R24*Bilans!F24+S24","v":3.4611111111111112},{"v":0.9588355464759959,"d":"95.88%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.318636363636364},null,0.14247474747474742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC24*Bilans!F24+AD24","v":3.013888888888889},2.2177672955974845,165.82447684391084,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":39.4459616254713},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ24*Bilans!F24+AK24","v":3.2155555555555555},{"v":1,"d":"100.00%"},3.318636363636364,null,-0.10308080808080833,0.03106119405256517,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":72.44843537414967},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":2.3224737167594367},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU24*Bilans!F24+AV24","v":2.3755555555555556},1.748050314465409,126.64351023830918,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":51.20827227499215},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB24*Bilans!F24+BC24","v":3.4611111111111112},{"v":0.9588355464759959,"d":"95.88%"},3.318636363636364,null,0.14247474747474742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W24<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W24<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W24<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W24<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W24<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM24*Bilans!F24+BN24","v":3.013888888888889},2.2177672955974845,165.82447684391084,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":39.4459616254713},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F24<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F24<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F24<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F24<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F24*BT24+BU24","v":2.2264444444444447},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY24","v":3.73961566047765},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC24*Bilans!F24+CD24","v":3.1888888888888887},{"v":1,"d":"100.00%"},3.318636363636364,null,-0.12974747474747517,0.03909662298924056,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.73181246791987},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F24<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F24<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F24<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F24<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F24<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F24<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN24*Bilans!F24+CO24","v":2.2264444444444447},1.6383270440251576,122.43514941520958,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":53.369210321186394}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R25*Bilans!F25+S25","v":3.6014814814814815},{"v":0.8026768351968888,"d":"80.27%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.890825757575758},null,0.7106557239057234,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC25*Bilans!F25+AD25","v":3.3472685185185185},2.463084381551363,158.8774514470174,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":30.640055364505212},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":3.348907407407408},{"v":0.8632145968507745,"d":"86.32%"},2.890825757575758,null,0.4580816498316498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU25*Bilans!F25+AV25","v":2.6352407407407408},1.9391394129979038,125.08119098360973,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":38.918832401795655},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB25*Bilans!F25+BC25","v":3.6014814814814815},{"v":0.8026768351968888,"d":"80.27%"},2.890825757575758,null,0.7106557239057234,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W25<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W25<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W25<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W25<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W25<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM25*Bilans!F25+BN25","v":3.3472685185185185},2.463084381551363,158.8774514470174,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":30.640055364505212},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F25<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F25<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F25<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F25<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.4594592592592592},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY25","v":3.3853158901829294},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC25*Bilans!F25+CD25","v":3.364351851851852},{"v":0.859251910879818,"d":"85.93%"},2.890825757575758,null,0.4735260942760937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F25<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F25<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F25<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F25<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F25<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F25<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.4594592592592592},1.8097907756813418,116.73775703594438,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":41.700423514297995}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11876.377087411187},null,{"$f":"F26/F28","v":4206.545767590597},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R26*Bilans!F26+S26","v":2.8980833333333336},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.213765151515152},null,-1.3156818181818184,0.31223425389730985,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":66.20020412536834},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":30.053795874631664},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC26*Bilans!F26+AD26","v":2.4367395833333334},1.7930725235849059,118.70176707291012,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":78.35931934982806},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ26*Bilans!F26+AK26","v":3.014052083333333},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.1997130681818189,0.2847128458856886,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":68.84924973211893},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":27.404750267881074},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU26*Bilans!F26+AV26","v":1.8376104166666667},1.352203891509434,93.09822341527608,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":91.63565540342188},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB26*Bilans!F26+BC26","v":3.3565},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.8572651515151519,0.20344397959789082,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":76.67170318778463},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":19.582296812215382},null,{"$f":"IF(Bilans!W26<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W26<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W26<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W26<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W26<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W26<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.3562037037037031},0.9979612159329138,76.51538614092901,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":112.80044458173037},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F26<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F26<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F26<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F26<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F26*BT26+BU26","v":1.8376104166666667},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY26","v":5.089017892164314},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC26*Bilans!F26+CD26","v":2.6561875000000006},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.5575776515151514,0.3696403561919178,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":95.88435964380808},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":19.582296812215382},null,{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F26<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F26<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F26<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F26<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F26<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F26<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN26*Bilans!F26+CO26","v":1.2097239583333332},0.890174233490566,85.35378634966062,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":148.9368411030006}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":291.26968587552136},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R27*Bilans!F27+S27","v":2.745},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.402272727272727},null,-1.6572727272727272,0.3764584408879711,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":62.83938461538462},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":37.938797202797204},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC27*Bilans!F27+AD27","v":2.3306250000000004},1.7149882075471703,107.7688035849057,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":87.25870499907171},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ27*Bilans!F27+AK27","v":3.001875},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.4003977272727273,0.31810789881259677,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":68.71984615384616},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":32.058335664335665},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU27*Bilans!F27+AV27","v":1.768375},1.3012570754716983,89.42218603301889,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":99.29636632569805},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB27*Bilans!F27+BC27","v":3.44},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.9622727272727274,0.21858544140423336,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":78.74953846153846},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":22.028643356643357},null,{"$f":"IF(Bilans!W27<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W27<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W27<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W27<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W27<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W27<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM27*Bilans!F27+BN27","v":1.209305555555555},0.8898663522012575,70.07656452830186,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":129.31373511244473},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F27<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F27<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F27<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F27<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F27*BT27+BU27","v":1.768375},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY27","v":5.240324680555167},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC27*Bilans!F27+CD27","v":2.4787500000000007},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.9235227272727267,0.43693856479091364,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.34124325339091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":22.028643356643357},null,{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F27<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F27<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F27<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F27<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F27<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F27<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN27*Bilans!F27+CO27","v":1.1740625},0.863932783018868,86.68808953547523,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":161.6628514744787}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.823308658356444},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R28*Bilans!F28+S28","v":3.0181666666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.0658939393939395},null,-1.0477272727272728,0.2576868182851436,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":68.81621099389228},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":23.88887991519863},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC28*Bilans!F28+AD28","v":2.5199791666666664},1.8543242924528303,127.60757176053399,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":71.37010063805914},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ28*Bilans!F28+AK28","v":3.0236041666666664},{"v":1,"d":"100.00%"},4.0658939393939395,null,-1.042289772727273,0.25634947400586555,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":68.94018961687951},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":23.764901292211405},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU28*Bilans!F28+AV28","v":1.8919208333333333},1.3921681603773586,95.97633695499742,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":85.74335326575789},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB28*Bilans!F28+BC28","v":3.291},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.7748939393939396,0.19058390379692122,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":75.03699278178789},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":17.66809812730302},null,{"$f":"IF(Bilans!W28<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W28<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W28<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W28<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W28<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W28<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM28*Bilans!F28+BN28","v":1.4714351851851846},1.082754192872117,81.2466185549956,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":101.75497343077771},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F28<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F28<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F28<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F28<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F28*BT28+BU28","v":1.8919208333333333},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY28","v":4.978078790561026},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC28*Bilans!F28+CD28","v":2.795375},{"v":1,"d":"100.00%"},4.0658939393939395,null,-1.2705189393939396,0.3124820662644542,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.39260884282646},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":17.66809812730302},null,{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F28<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F28<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F28<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F28<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F28<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F28<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN28*Bilans!F28+CO28","v":1.2376979166666666},0.9107588443396227,84.14738565521543,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":139.36319564121067}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R29*Bilans!F29+S29","v":3.4027777777777777},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.496420454545455},null,-0.09364267676767746,0.026782441638544662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":76.92090395480226},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":2.116823317925028},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC29*Bilans!F29+AD29","v":2.875347222222222},2.115821540880503,162.75090553157088,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":45.012150422393795},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ29*Bilans!F29+AK29","v":3.160138888888889},{"v":1,"d":"100.00%"},3.496420454545455,null,-0.3362815656565661,0.09617881202456346,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":71.43597255851493},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":7.60175471421235},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU29*Bilans!F29+AV29","v":2.267638888888889},1.6686399371069185,119.20091675721191,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":58.98280256238406},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB29*Bilans!F29+BC29","v":3.4027777777777777},{"v":1,"d":"100.00%"},3.496420454545455,null,-0.09364267676767746,0.026782441638544662,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":76.92090395480226},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":2.116823317925028},null,{"$f":"IF(Bilans!W29<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W29<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W29<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W29<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W29<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W29<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM29*Bilans!F29+BN29","v":2.875347222222222},2.115821540880503,162.75090553157088,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":45.012150422393795},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F29<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F29<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F29<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F29<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F29*BT29+BU29","v":2.129611111111111},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY29","v":3.9096558372499493},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC29*Bilans!F29+CD29","v":3.115972222222222},{"v":1,"d":"100.00%"},3.496420454545455,null,-0.380448232323233,0.10881077870043876,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":78.92891649402684},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":2.116823317925028},null,{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F29<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F29<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F29<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F29<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F29<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F29<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN29*Bilans!F29+CO29","v":2.129611111111111},1.5670723270440252,123.68732084135817,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":61.40621110549373}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12161.698849551118},null,{"$f":"F30/F32","v":5831.882453476496},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R30*Bilans!F30+S30","v":3.5349999999999997},{"v":0.8750900090009002,"d":"87.51%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.093443181818182},null,0.4415568181818177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC30*Bilans!F30+AD30","v":3.189375},2.3468985849056607,162.7956073038165,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":34.581187109187105},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ30*Bilans!F30+AK30","v":3.28575},{"v":0.9414724741134237,"d":"94.15%"},3.093443181818182,null,0.19230681818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU30*Bilans!F30+AV30","v":2.51225},1.8486367924528302,128.23304391895368,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":43.90183048516813},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB30*Bilans!F30+BC30","v":3.5349999999999997},{"v":0.8750900090009002,"d":"87.51%"},3.093443181818182,null,0.4415568181818177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W30<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W30<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W30<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W30<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W30<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM30*Bilans!F30+BN30","v":3.189375},2.3468985849056607,162.7956073038165,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":34.581187109187105},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F30<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F30<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F30<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F30<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F30*BT30+BU30","v":2.3491},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY30","v":3.5443559284951287},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC30*Bilans!F30+CD30","v":3.2812499999999996},{"v":0.9427636363636366,"d":"94.28%"},3.093443181818182,null,0.18780681818181755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F30<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F30<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F30<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F30<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F30<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F30<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN30*Bilans!F30+CO30","v":2.3491},1.7285830188679245,119.90536111852488,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":46.95090614974401}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":291.26968587552136},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R31*Bilans!F31+S31","v":3.562037037037037},{"v":0.8453145308032233,"d":"84.53%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.011041666666667},null,0.5509953703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC31*Bilans!F31+AD31","v":3.253587962962963},2.39414963312369,161.33847902670578,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":32.93223759059055},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ31*Bilans!F31+AK31","v":3.3114351851851853},{"v":0.9092860038866443,"d":"90.93%"},3.011041666666667,null,0.3003935185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU31*Bilans!F31+AV31","v":2.562268518518519},1.8854428721174008,127.05742409352969,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":41.81760461239004},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB31*Bilans!F31+BC31","v":3.562037037037037},{"v":0.8453145308032233,"d":"84.53%"},3.011041666666667,null,0.5509953703703703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W31<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W31<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W31<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W31<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W31<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM31*Bilans!F31+BN31","v":3.253587962962963},2.39414963312369,161.33847902670578,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":32.93223759059055},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F31<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F31<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F31<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F31<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F31*BT31+BU31","v":2.3939814814814815},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY31","v":3.477907651347182},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC31*Bilans!F31+CD31","v":3.315046296296296},{"v":0.9082955100900776,"d":"90.83%"},3.011041666666667,null,0.30400462962962926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F31<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F31<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F31<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F31<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F31<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F31<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN31*Bilans!F31+CO31","v":2.3939814814814815},1.7616090146750525,118.7124293048409,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":44.757209964663076}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R37*Bilans!F37+S37","v":3.5038888888888886},{"v":0.9099207950761782,"d":"90.99%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.188261363636364},null,0.3156275252525247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.115486111111111},2.2925275157232705,164.24104786985424,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":36.56271650459075},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":3.2561944444444446},{"v":0.9791372775897997,"d":"97.91%"},3.188261363636364,null,0.06793308080808069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU37*Bilans!F37+AV37","v":2.4546944444444447},1.806284591194969,129.4056764746999,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":46.40521988891621},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB37*Bilans!F37+BC37","v":3.5038888888888886},{"v":0.9099207950761782,"d":"90.99%"},3.188261363636364,null,0.3156275252525247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W37<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W37<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W37<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W37<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W37<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.115486111111111},2.2925275157232705,164.24104786985424,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":36.56271650459075},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F37<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F37<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F37<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F37<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.2974555555555556},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY37","v":3.6240294144077825},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC37*Bilans!F37+CD37","v":3.242361111111111},{"v":0.9833147062832222,"d":"98.33%"},3.188261363636364,null,0.054099747474746884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F37<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F37<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F37<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F37<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F37<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F37<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.2974555555555556},1.6905805031446541,121.1164147171527,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":49.58121395606295}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R44*Bilans!F44+S44","v":3.6712962962962963},{"v":0.7294560357675112,"d":"72.95%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.6780492424242426},null,0.9932470538720537,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.513078703703704},3.049087176799441,181.10607666086972,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.791830224307944},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":3.4152314814814817},{"v":0.7841486754105876,"d":"78.41%"},2.6780492424242426,null,0.7371822390572391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU44*Bilans!F44+AV44","v":2.7643981481481483},2.3992889587700907,142.51013004971094,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.96453010326485},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB44*Bilans!F44+BC44","v":3.6712962962962963},{"v":0.7294560357675112,"d":"72.95%"},2.6780492424242426,null,0.9932470538720537,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W44<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W44<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W44<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W44<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W44<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.513078703703704},3.049087176799441,181.10607666086972,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.791830224307944},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F44<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F44<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F44<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F44<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.575351851851852},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY44","v":3.232974362567552},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC44*Bilans!F44+CD44","v":3.45162037037037},{"v":0.7758817468494889,"d":"77.59%"},2.6780492424242426,null,0.7735711279461275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F44<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F44<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F44<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F44<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F44<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F44<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.575351851851852},2.2352110412299093,132.76442381392542,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":31.090700605383788}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R61*Bilans!F61+S61","v":3.065833333333334},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":4.00719696969697},null,-0.9413636363636364,0.23491823423764058,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":69.84918309859157},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":21.447180537772088},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC61*Bilans!F61+AD61","v":2.5530208333333335},1.8786379716981134,131.2213276611082,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":68.5946876552777},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ61*Bilans!F61+AK61","v":3.0273958333333333},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.979801136363637,0.24451035069477278,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":68.97345774647887},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":22.322905889884776},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU61*Bilans!F61+AV61","v":1.9134791666666666},1.4080318396226417,97.1168245959092,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":83.43109586393801},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB61*Bilans!F61+BC61","v":3.2649999999999997},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.7421969696969706,0.18521599395027905,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":74.38681690140845},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":16.909546734955207},null,{"$f":"IF(Bilans!W61<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W61<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W61<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W61<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W61<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W61<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM61*Bilans!F61+BN61","v":1.5171759259259254},1.1164124737945489,83.04637027460358,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":97.74153563339222},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F61<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F61<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F61<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F61<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F61*BT61+BU61","v":1.9134791666666666},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY61","v":4.935787942080624},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC61*Bilans!F61+CD61","v":2.8506250000000004},{"v":1,"d":"100.00%"},4.00719696969697,null,-1.1565719696969698,0.288623688439361,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.00773994792429},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":16.909546734955207},null,{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F61<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F61<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F61<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F61<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F61<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F61<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN61*Bilans!F61+CO61","v":1.2488020833333333},0.9189298349056604,83.62972744548334,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":135.6570597466379}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R71*Bilans!F71+S71","v":3.6966666666666663},{"v":0.7035330764816791,"d":"70.35%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.600727272727273},null,1.095939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC71*Bilans!F71+AD71","v":3.5733333333333333},3.101383647798742,178.4569984219554,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":21.70743255560144},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ71*Bilans!F71+AK71","v":3.439333333333334},{"v":0.756171914923611,"d":"75.62%"},2.600727272727273,null,0.8386060606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU71*Bilans!F71+AV71","v":2.8113333333333337},2.4400251572327045,140.4017093927959,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":27.591140265123006},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB71*Bilans!F71+BC71","v":3.6966666666666663},{"v":0.7035330764816791,"d":"70.35%"},2.600727272727273,null,1.095939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W71<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W71<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W71<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W71<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W71<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM71*Bilans!F71+BN71","v":3.5733333333333333},3.101383647798742,178.4569984219554,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":21.70743255560144},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F71<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F71<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F71<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F71<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F71*BT71+BU71","v":2.6174666666666666},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY71","v":3.1809560815653457},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC71*Bilans!F71+CD71","v":3.483333333333333},{"v":0.7466202696824709,"d":"74.66%"},2.600727272727273,null,0.8826060606060597,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F71<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F71<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F71<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F71<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F71<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F71<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN71*Bilans!F71+CO71","v":2.6174666666666666},2.2717635220125785,130.71975134408234,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":29.634720212425176}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R77*Bilans!F77+S77","v":3.4294444444444445},{"v":0.9958311856619001,"d":"99.58%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.4151477272727275},null,0.014296717171716988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC77*Bilans!F77+AD77","v":2.9386805555555555},2.162425314465409,166.695273384434,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":41.708724978355995},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ77*Bilans!F77+AK77","v":3.1854722222222223},{"v":1,"d":"100.00%"},3.4151477272727275,null,-0.22967550505050527,0.06725199709996726,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":71.9029148901008},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":5.184266928081013},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU77*Bilans!F77+AV77","v":2.316972222222222},1.7049418238993712,122.59028685640972,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":55.4082791014737},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB77*Bilans!F77+BC77","v":3.4294444444444445},{"v":0.9958311856619001,"d":"99.58%"},3.4151477272727275,null,0.014296717171716988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W77<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W77<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W77<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W77<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W77<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM77*Bilans!F77+BN77","v":2.9386805555555555},2.162425314465409,166.695273384434,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":41.708724978355995},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F77<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F77<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F77<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F77<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F77*BT77+BU77","v":2.173877777777778},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY77","v":3.830043527166055},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC77*Bilans!F77+CD77","v":3.1493055555555554},{"v":1,"d":"100.00%"},3.4151477272727275,null,-0.26584217171717217,0.07784207095763576,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.00933974722419},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F77<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F77<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F77<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F77<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F77<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F77<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN77*Bilans!F77+CO77","v":2.173877777777778},1.5996459119496858,123.18767550859162,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":56.325544816624564}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R94*Bilans!F94+S94","v":3.8825000000000003},{"v":0.5124246326757596,"d":"51.24%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.9894886363636366},null,1.8930113636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC94*Bilans!F94+AD94","v":4.495000000000001},4.410188679245285,189.07080257289888,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.37354863990292},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ94*Bilans!F94+AK94","v":3.7285},{"v":0.5335895497823888,"d":"53.36%"},1.9894886363636366,null,1.7390113636363633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU94*Bilans!F94+AV94","v":3.40025},3.336094339622642,143.02291355917671,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.03539479049},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB94*Bilans!F94+BC94","v":3.8825000000000003},{"v":0.5124246326757596,"d":"51.24%"},1.9894886363636366,null,1.8930113636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W94<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W94<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W94<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W94<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W94<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM94*Bilans!F94+BN94","v":3.780763888888889},3.709428721174005,159.0282675886221,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.522161827298941},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F94<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F94<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F94<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F94<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F94*BT94+BU94","v":3.1459},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY94","v":2.6466341942299203},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC94*Bilans!F94+CD94","v":3.6825},{"v":0.540254891069555,"d":"54.03%"},1.9894886363636366,null,1.6930113636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F94<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F94<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F94<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F94<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F94<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F94<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN94*Bilans!F94+CO94","v":3.1459},3.0865433962264155,132.32432431903948,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.25102550505853}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R104*Bilans!F104+S104","v":3.9558333333333335},{"v":0.4391500852212882,"d":"43.92%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.737204545454546},null,2.218628787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC104*Bilans!F104+AD104","v":4.909916666666667},4.909916666666667,180.76617013636363,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.773134272167182},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ104*Bilans!F104+AK104","v":3.8575833333333334},{"v":0.4503349364985537,"d":"45.03%"},1.737204545454546,null,2.1203787878787876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU104*Bilans!F104+AV104","v":3.662833333333333},3.662833333333333,134.85286990909088,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.760119629199123},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB104*Bilans!F104+BC104","v":3.9558333333333335},{"v":0.4391500852212882,"d":"43.92%"},1.737204545454546,null,2.218628787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W104<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W104<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W104<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W104<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W104<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM104*Bilans!F104+BN104","v":5.260694444444445},5.260694444444445,193.68059613636365,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.188150563906616},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F104<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F104<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F104<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F104<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F104*BT104+BU104","v":3.3788666666666667},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY104","v":2.464153615106024},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC104*Bilans!F104+CD104","v":3.8575833333333334},{"v":0.4503349364985537,"d":"45.03%"},1.737204545454546,null,2.1203787878787876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F104<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F104<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F104<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F104<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F104<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F104<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN104*Bilans!F104+CO104","v":3.662833333333333},3.662833333333333,134.85286990909088,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.760119629199123}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F116<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F116<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F116<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F116<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F116<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F116<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F116<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F116<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F116<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F116<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F116<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F116<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F116<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F116<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F116<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F116*BT116+BU116","v":3.4126444444444446},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY116","v":2.439763839207495},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F119<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F119<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F119<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F119<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F119<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F119<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F119<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F119<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F119<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F119<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F119<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F119<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F119<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F119<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F119<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F119*BT119+BU119","v":3.5692908333333335},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY119","v":2.3326892933104797},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F136<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F136<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F136<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F136<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F136<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F136<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F136<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F136<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F136<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F136<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F136<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F136<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F136<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F136<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F136<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.017576666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY136","v":2.0724051343458054},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F142<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F142<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F142<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F142<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F142<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F142<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F142<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F142<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F142<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F142<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F142<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F142<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F142<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F142<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F142<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F142*BT142+BU142","v":2.9256733333333336},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY142","v":2.8458565133591716},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F152<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F152<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F152<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F152<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F152<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F152<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F152<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F152<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F152<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F152<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F152<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F152<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F152<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F152<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F152<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F152*BT152+BU152","v":3.4922333333333335},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY152","v":2.3841609986812373},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F169<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F169<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F169<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F169<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F169<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F169<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F169<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F169<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F169<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F169<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F169<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F169<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F169<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F169<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F169<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F169*BT169+BU169","v":3.699829166666667},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY169","v":2.250386743972072},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F175<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F175<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F175<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F175<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F175<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F175<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F175<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F175<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F175<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F175<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F175<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F175<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F175<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F175<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F175<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F175*BT175+BU175","v":3.849518333333333},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY175","v":2.16288007762735},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F185<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F185<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F185<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F185<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F185<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F185<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F185<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F185<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F185<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F185<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F185<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F185<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F185<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F185<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F185<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F185*BT185+BU185","v":4.208694166666667},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY185","v":1.9782968735459885},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F201<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F201<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F201<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F201<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F201<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F201<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F201<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F201<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F201<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F201<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F201<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F201<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F201<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F201<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F201<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F201*BT201+BU201","v":4.083236666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY201","v":2.039080070865655},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F211<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F211<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F211<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F211<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F211<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F211<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F211<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F211<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F211<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F211<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F211<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F211<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F211<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F211<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F211<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F211*BT211+BU211","v":3.8682783333333335},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY211","v":2.1523907522066206},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F217<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F217<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F217<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F217<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F217<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F217<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F217<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F217<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F217<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F217<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F217<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F217<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F217<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F217<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F217<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.158276666666667},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY217","v":2.002282959758467},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F234<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F234<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F234<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F234<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F234<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F234<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F234<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F234<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F234<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F234<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F234<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F234<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F234<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F234<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F234<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F234*BT234+BU234","v":3.9968624999999998},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY234","v":2.083145595233238},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F244<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F244<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F244<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F244<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F244<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F244<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F244<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F244<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F244<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F244<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F244<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F244<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F244<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F244<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F244<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F244*BT244+BU244","v":3.5759350000000003},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY244","v":2.3283551047845963},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"R250*Bilans!F250+S250","v":4.017222222222222},{"v":0.3703410819577326,"d":"37.03%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.4877424242424246},null,2.5294797979797976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC250*Bilans!F250+AD250","v":5.014277777777778},4.825059748427673,148.75396019325328,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.475650810321257},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.546666666666667},{"$f":"AJ250*Bilans!F250+AK250","v":3.937388888888889},{"v":0.37785000827344184,"d":"37.79%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":2.4496464646464644},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.136666666666666},{"$f":"AU250*Bilans!F250+AV250","v":3.7978888888888886},3.654572327044025,112.6684714396798,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.86995429020751},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.033333333333333215},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.7166666666666677},{"$f":"BB250*Bilans!F250+BC250","v":4.017222222222222},{"v":0.3703410819577326,"d":"37.03%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":2.5294797979797976},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W250<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W250<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W250<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W250<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W250<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM250*Bilans!F250+BN250","v":5.455092592592593},5.249240041928722,161.83120727082144,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.871558840911471},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F250<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F250<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.050666666666666714},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F250<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F250<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":3.015333333333333},{"$f":"Bilans!F250*BT250+BU250","v":3.472177777777778},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY250","v":2.3979320888795748},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.0433333333333333},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.546666666666667},{"$f":"CC250*Bilans!F250+CD250","v":3.937388888888889},{"v":0.37785000827344184,"d":"37.79%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":2.4496464646464644},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.0733333333333334},{"$f":"IF(Bilans!F250<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F250<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F250<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F250<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F250<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F250<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":3.136666666666666},{"$f":"CN250*Bilans!F250+CO250","v":3.7978888888888886},3.654572327044025,112.6684714396798,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.86995429020751}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R260*Bilans!F260+S260","v":4.098949999999999},{"v":0.25693387109115545,"d":"25.69%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.0531590909090915},null,3.0457909090909077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC260*Bilans!F260+AD260","v":5.5127749999999995},5.304745754716981,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ260*Bilans!F260+AK260","v":4.098949999999999},{"v":0.25693387109115545,"d":"25.69%"},1.0531590909090915,null,3.0457909090909077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU260*Bilans!F260+AV260","v":5.5127749999999995},5.304745754716981,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB260*Bilans!F260+BC260","v":4.098949999999999},{"v":0.25693387109115545,"d":"25.69%"},1.0531590909090915,null,3.0457909090909077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W260<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W260<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W260<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W260<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W260<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM260*Bilans!F260+BN260","v":4.370416666666667},4.205495283018869,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F260<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F260<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F260<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F260<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F260*BT260+BU260","v":3.7307050000000004},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY260","v":2.2317622303634046},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC260*Bilans!F260+CD260","v":3.98},{"v":0.26461283691183207,"d":"26.46%"},1.0531590909090915,null,2.9268409090909087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F260<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F260<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F260<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F260<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F260<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F260<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN260*Bilans!F260+CO260","v":4.116975},3.961617452830189,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W277<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W277<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W277<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W277<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W277<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.593009259259259},1.5328957023060794,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F277<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F277<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F277<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F277<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F277*BT277+BU277","v":3.999598333333333},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY277","v":2.081720667357324},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F277<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F277<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F277<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F277<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F277<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R286*Bilans!F286+S286","v":4.079058333333333},{"v":0.28821175861853154,"d":"28.82%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.1756325757575763},null,2.903425757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC286*Bilans!F286+AD286","v":5.332845833333334},5.131606367924529,119.76562800165097,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.321222111541521},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ286*Bilans!F286+AK286","v":4.079058333333333},{"v":0.28821175861853154,"d":"28.82%"},1.1756325757575763,null,2.903425757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU286*Bilans!F286+AV286","v":5.332845833333334},5.131606367924529,119.76562800165097,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.321222111541521},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB286*Bilans!F286+BC286","v":4.079058333333333},{"v":0.28821175861853154,"d":"28.82%"},1.1756325757575763,null,2.903425757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W286<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W286<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W286<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W286<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W286<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM286*Bilans!F286+BN286","v":4.274976851851853},4.113656970649896,96.0078921003669,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.637990835782611},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F286<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F286<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F286<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F286<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F286*BT286+BU286","v":3.6458941666666664},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY286","v":2.283677509827491},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC286*Bilans!F286+CD286","v":3.98},{"v":0.2953850692858232,"d":"29.54%"},1.1756325757575763,null,2.8043674242424235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F286<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F286<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F286<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F286<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F286<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F286<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN286*Bilans!F286+CO286","v":4.0166125},3.865042216981132,90.2055175671741,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":7.0649725772091285}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"R292*Bilans!F292+S292","v":4.11655},{"v":0.22951147308922648,"d":"22.95%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":0.9447954545454553},null,3.1717545454545446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.671975},5.45793820754717,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"AJ292*Bilans!F292+AK292","v":4.11655},{"v":0.22951147308922648,"d":"22.95%"},0.9447954545454553,null,3.1717545454545446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.19899999999999993},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"AU292*Bilans!F292+AV292","v":5.671975},5.45793820754717,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.021999999999999974},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.83},{"$f":"BB292*Bilans!F292+BC292","v":4.11655},{"v":0.22951147308922648,"d":"22.95%"},0.9447954545454553,null,3.1717545454545446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W292<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W292<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W292<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W292<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W292<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.080000000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.4548611111111125},4.28675314465409,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F292<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F292<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.09379999999999997},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F292<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F292<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5840000000000005},{"$f":"Bilans!F292*BT292+BU292","v":3.805745},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY292","v":2.1877573278367066},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.98},{"$f":"CC292*Bilans!F292+CD292","v":3.98},{"v":0.23738579259936063,"d":"23.74%"},0.9447954545454553,null,3.035204545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.11100000000000003},{"$f":"IF(Bilans!F292<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F292<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F292<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F292<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F292<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F292<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.76},{"$f":"CN292*Bilans!F292+CO292","v":4.205775},4.047066509433963,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R309*Bilans!F309+S309","v":3.421851851851852},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.438287878787879},null,-0.01643602693602686,0.00478029400546331,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.27139125994017},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0.37115419460527627},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC309*Bilans!F309+AD309","v":2.9206481481481483},2.1491561844863734,166.06828841016673,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":42.50077327221255},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ309*Bilans!F309+AK309","v":3.1782592592592596},{"v":1,"d":"100.00%"},3.438287878787879,null,-0.2600286195286192,0.07562735544421276,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":71.7706450718611},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":5.8719003826843545},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU309*Bilans!F309+AV309","v":2.302925925925926},1.6946058700209645,121.62295643396702,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":56.42244485746096},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB309*Bilans!F309+BC309","v":3.421851851851852},{"v":1,"d":"100.00%"},3.438287878787879,null,-0.01643602693602686,0.00478029400546331,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.27139125994017},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0.37115419460527627},null,{"$f":"IF(Bilans!W309<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W309<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W309<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W309<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W309<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W309<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM309*Bilans!F309+BN309","v":2.9206481481481483},2.1491561844863734,166.06828841016673,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":42.50077327221255},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F309<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F309<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F309<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F309<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F309*BT309+BU309","v":2.161274074074074},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY309","v":3.8523788405664954},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC309*Bilans!F309+CD309","v":3.1398148148148146},{"v":1,"d":"100.00%"},3.438287878787879,null,-0.29847306397306417,0.08680863106735749,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.5557368234781},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0.37115419460527627},null,{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F309<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F309<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F309<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F309<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F309<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F309<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN309*Bilans!F309+CO309","v":2.161274074074074},1.5903714884696019,123.34243261131158,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":57.49023559187162}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R315*Bilans!F315+S315","v":3.791333333333333},{"v":0.6061751682465593,"d":"60.62%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.2982121212121216},null,1.4931212121212116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC315*Bilans!F315+AD315","v":3.9480000000000004},3.426566037735849,172.29023242538594,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":17.1683400410875},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ315*Bilans!F315+AK315","v":3.5644},{"v":0.6447682979497592,"d":"64.48%"},2.2982121212121216,null,1.2661878787878784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU315*Bilans!F315+AV315","v":3.0629333333333335},2.658394968553459,133.6660323970269,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":22.12931171063037},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB315*Bilans!F315+BC315","v":3.791333333333333},{"v":0.6061751682465593,"d":"60.62%"},2.2982121212121216,null,1.4931212121212116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W315<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W315<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W315<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W315<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W315<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM315*Bilans!F315+BN315","v":3.5401851851851855},3.0726135569531796,154.4932442716473,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":19.146062405395856},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F315<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F315<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F315<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F315<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F315*BT315+BU315","v":2.843226666666667},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY315","v":2.92837943919159},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC315*Bilans!F315+CD315","v":3.591333333333333},{"v":0.6399328349393322,"d":"63.99%"},2.2982121212121216,null,1.2931212121212114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F315<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F315<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F315<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F315<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F315<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F315<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN315*Bilans!F315+CO315","v":2.843226666666667},2.4677061635220126,124.07806059727845,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":23.83932567770893}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R325*Bilans!F325+S325","v":3.8678333333333335},{"v":0.527208679199458,"d":"52.72%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.0391553030303036},null,1.8286780303030299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.407},4.323849056603774,190.52333328988001,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.923204251500714},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ325*Bilans!F325+AK325","v":3.7020999999999997},{"v":0.5508104327355565,"d":"55.08%"},2.0391553030303036,null,1.6629446969696962,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3459833333333333},3.2828515723270444,144.6534825956547,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.704071389984103},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB325*Bilans!F325+BC325","v":3.8678333333333335},{"v":0.527208679199458,"d":"52.72%"},2.0391553030303036,null,1.8286780303030299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W325<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W325<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W325<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W325<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W325<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.7420601851851854},3.6714552760307484,161.77666890238874,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.041880284125705},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F325<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F325<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F325<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F325<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F325*BT325+BU325","v":3.0972066666666667},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY325","v":2.6882437653373383},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC325*Bilans!F325+CD325","v":3.6678333333333333},{"v":0.5559563692544109,"d":"55.60%"},2.0391553030303036,null,1.6286780303030297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F325<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F325<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F325<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F325<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F325<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F325<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN325*Bilans!F325+CO325","v":3.0972066666666667},3.038768805031447,133.89837486293888,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.96546817552708}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.10999999999999999},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":4.12},{"$f":"R342*Bilans!F342+S342","v":3.262916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.764507575757576},null,-0.501590909090909,0.13324210378032456,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":74.08337331334333},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":11.38844486847485},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.28375},{"$f":"AC342*Bilans!F342+AD342","v":2.689635416666667},1.9791656839622644,146.62327021393492,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":57.11947324431458},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":8.74999999999998E-3},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.1112499999999996},{"$f":"AJ342*Bilans!F342+AK342","v":3.0430729166666666},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.7214346590909093,0.1916411760562672,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":69.0918984257871},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":16.37991975603108},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.3902499999999995},{"$f":"AU342*Bilans!F342+AV342","v":2.002614583333333},1.4736220518867924,101.81534512696221,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":74.02085211906163},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":-0.06},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":2.69},{"$f":"BB342*Bilans!F342+BC342","v":3.1574999999999998},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.6070075757575761,0.16124488091524716,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":71.68992503748125},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":13.78189314433693},null,{"$f":"IF(Bilans!W342<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W342<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W342<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W342<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W342<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W342<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.5287499999999996},{"$f":"BM342*Bilans!F342+BN342","v":1.706296296296296},1.2555765199161424,90.01218659160982,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":82.92855888725428},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F342<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F342<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.04974999999999996},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F342<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F342<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.3902499999999995},{"$f":"Bilans!F342*BT342+BU342","v":2.002614583333333},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY342","v":4.770596669107356},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.12749999999999995},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":4.0725},{"$f":"CC342*Bilans!F342+CD342","v":3.0790625000000005},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.6854450757575754,0.18208093939607367,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.2897372424221},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":13.78189314433693},null,{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.02562499999999998},{"$f":"IF(Bilans!F342<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F342<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F342<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F342<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F342<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F342<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":1.4943749999999998},{"$f":"CN342*Bilans!F342+CO342","v":1.2947135416666666},0.9527137382075472,81.25670439896743,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":120.86665775042766}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R352*Bilans!F352+S352","v":3.6675925925925923},{"v":0.73327040921714,"d":"73.33%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.6893371212121218},null,0.9782554713804705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.5042824074074073},3.041452655485674,181.47656756043133,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.953255834239876},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":3.4117129629629632},{"v":0.7882659386669266,"d":"78.83%"},2.6893371212121218,null,0.7223758417508415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU352*Bilans!F352+AV352","v":2.7575462962962964},2.393342068483578,142.8052818126231,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.16893570225142},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB352*Bilans!F352+BC352","v":3.6675925925925923},{"v":0.73327040921714,"d":"73.33%"},2.6893371212121218,null,0.9782554713804705,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W352<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W352<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W352<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W352<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W352<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.5042824074074073},3.041452655485674,181.47656756043133,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.953255834239876},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F352<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F352<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F352<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F352<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.5692037037037037},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY352","v":3.2407109251887167},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC352*Bilans!F352+CD352","v":3.4469907407407403},{"v":0.7801985335864863,"d":"78.02%"},2.6893371212121218,null,0.7576536195286185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F352<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F352<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F352<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F352<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F352<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F352<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.5692037037037037},2.2298749126484974,133.0515681402071,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":31.307245313672663}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R358*Bilans!F358+S358","v":3.4035185185185184},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.4941628787878787},null,-0.09064436026936029,0.025941652811790138,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":76.9345817405194},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":2.0489637140260637},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC358*Bilans!F358+AD358","v":2.8771064814814817},2.1171160901467507,162.87944089156403,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":44.91430447014998},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":3.160842592592593},{"v":1,"d":"100.00%"},3.4941628787878787,null,-0.33332028619528575,0.09539345982374875,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":71.44903178449005},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":7.534513670055416},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU358*Bilans!F358+AV358","v":2.2690092592592594},1.6696483228511534,119.29475608831255,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":58.8830305964289},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB358*Bilans!F358+BC358","v":3.4035185185185184},{"v":1,"d":"100.00%"},3.4941628787878787,null,-0.09064436026936029,0.025941652811790138,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":76.9345817405194},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":2.0489637140260637},null,{"$f":"IF(Bilans!W358<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W358<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W358<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W358<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W358<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W358<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM358*Bilans!F358+BN358","v":2.8771064814814817},2.1171160901467507,162.87944089156403,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":44.91430447014998},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F358<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F358<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F358<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F358<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.130840740740741},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY358","v":3.907399719011162},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC358*Bilans!F358+CD358","v":3.116898148148148},{"v":1,"d":"100.00%"},3.4941628787878787,null,-0.37726473063973076,0.10796998987368428,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.87557546467178},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":2.0489637140260637},null,{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F358<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F358<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F358<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F358<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F358<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F358<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.130840740740741},1.5679771488469603,123.67509993075932,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":61.25300707010444}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R369*Bilans!F369+S369","v":3.4796296296296294},{"v":0.9375127001790122,"d":"93.75%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":3.26219696969697},null,0.21743265993265926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC369*Bilans!F369+AD369","v":3.0578703703703702},2.2501310272536688,165.19643772631986,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":38.174286036749024},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ369*Bilans!F369+AK369","v":3.2331481481481483},{"v":1,"d":"100.00%"},3.26219696969697,null,-0.029048821548821824,0.008904680440408909,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":72.76261437908498},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0.6537492572786753},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU369*Bilans!F369+AV369","v":2.4098148148148146},1.773259958071279,129.02703052301285,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":48.77378596697421},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB369*Bilans!F369+BC369","v":3.4796296296296294},{"v":0.9375127001790122,"d":"93.75%"},3.26219696969697,null,0.21743265993265926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W369<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W369<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W369<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W369<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W369<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM369*Bilans!F369+BN369","v":3.0578703703703702},2.2501310272536688,165.19643772631986,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":38.174286036749024},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F369<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F369<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F369<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F369<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F369*BT369+BU369","v":2.257185185185185},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY369","v":3.6886856099690455},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC369*Bilans!F369+CD369","v":3.212037037037037},{"v":1,"d":"100.00%"},3.26219696969697,null,-0.050159932659933126,0.015376120180932101,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.40098751618272},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F369<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F369<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F369<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F369<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F369<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F369<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN369*Bilans!F369+CO369","v":2.257185185185185},1.6609475890985326,121.91519325245518,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":51.70491589114145}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"R370*Bilans!F370+S370","v":3.929666666666667},{"v":0.4656285905967814,"d":"46.56%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":1.829765151515152},null,2.099901515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"AC370*Bilans!F370+AD370","v":4.7780000000000005},4.7780000000000005,186.52356400000005,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.559326077856843},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.07199999999999998},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.346},{"$f":"AJ370*Bilans!F370+AK370","v":3.8134},{"v":0.4798251302027461,"d":"47.98%"},1.829765151515152,null,1.983634848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.14799999999999996},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU370*Bilans!F370+AV370","v":3.574766666666667},3.574766666666667,139.55174113333337,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.776906651249964},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.67},{"$f":"BB370*Bilans!F370+BC370","v":3.929666666666667},{"v":0.4656285905967814,"d":"46.56%"},1.829765151515152,null,2.099901515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W370<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W370<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W370<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W370<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W370<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.22},{"$f":"BM370*Bilans!F370+BN370","v":3.905231481481482},3.905231481481482,152.4524265740741,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.695711308430049},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F370<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F370<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F370<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F370<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.4404},{"$f":"Bilans!F370*BT370+BU370","v":3.3024933333333335},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY370","v":2.521139536479884},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.040000000000000036},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4699999999999998},{"$f":"CC370*Bilans!F370+CD370","v":3.7296666666666667},{"v":0.49059750241714684,"d":"49.06%"},1.829765151515152,null,1.8999015151515146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.13280000000000003},{"$f":"IF(Bilans!F370<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F370<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F370<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F370<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F370<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F370<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.4404},{"$f":"CN370*Bilans!F370+CO370","v":3.3024933333333335},3.3024933333333335,128.9227347466667,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.83029589764501}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$5,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$5,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$6,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$6,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"R371*Bilans!F371+S371","v":3.732407407407407},{"v":0.6676118039737491,"d":"66.76%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P004'!$C$39+'AWH-P004'!$C$40)","v":2.4917992424242428},null,1.2406081649831644,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$10,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$10,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$11,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$11,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"AC371*Bilans!F371+AD371","v":3.658217592592593},3.1750567784765895,174.39576638833302,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.240386788787347},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$27,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$27,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$16,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$16,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04222222222222226},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$28,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$28,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$17,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$17,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.405555555555556},{"$f":"AJ371*Bilans!F371+AK371","v":3.4732870370370375},{"v":0.7174181735782845,"d":"71.74%"},2.4917992424242428,null,0.9814877946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$21,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$21,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.08222222222222225},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$22,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$22,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":2.7455555555555557},{"$f":"AU371*Bilans!F371+AV371","v":2.877453703703704},2.497412648497554,137.17493046899816,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":25.732382396392836},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$16,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$16,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$5,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$5,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$5,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$5,0))))))","v":0.04444444444444443},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$17,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$17,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$6,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$6,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$6,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$6,0))))))","v":3.661111111111111},{"$f":"BB371*Bilans!F371+BC371","v":3.732407407407407},{"v":0.6676118039737491,"d":"66.76%"},2.4917992424242428,null,1.2406081649831644,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P004'!$O$3,'AWH-P004'!$N$21,IF(Bilans!W371<='AWH-P004'!$P$3,'AWH-P004'!$O$21,IF(Bilans!W371<='AWH-P004'!$Q$3,'AWH-P004'!$P$10,IF(Bilans!W371<='AWH-P004'!$R$3,'AWH-P004'!$Q$10,IF(Bilans!W371<='AWH-P004'!$S$3,'AWH-P004'!$R$10,IF(Bilans!W371<='AWH-P004'!$U$3,'AWH-P004'!$S$10,0))))))","v":0.10555555555555557},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$22,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$22,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$11,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$11,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$11,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$11,0))))))","v":3.488888888888889},{"$f":"BM371*Bilans!F371+BN371","v":3.658217592592593},3.1750567784765895,174.39576638833302,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.240386788787347},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$32,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$32,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$32,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$32,IF(Bilans!F371<='AWH-P004'!$V$3,'AWH-P004'!$S$32,IF(Bilans!F371<='AWH-P004'!$W$3,'AWH-P004'!$V$32,'AWH-P004'!$V$32))))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$N$33,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$O$33,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$33,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$33,IF(Bilans!F371<='AWH-P004'!$V$3,'AWH-P004'!$S$33,IF(Bilans!F371<='AWH-P004'!$W$3,'AWH-P004'!$V$33,'AWH-P004'!$V$33))))))))","v":2.5584444444444445},{"$f":"Bilans!F371*BT371+BU371","v":2.6767962962962963},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P004'!BY371","v":3.110452044164922},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$57,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$57,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$27,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$27,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$16,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$16,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$58,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$58,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$28,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$28,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$17,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$17,0))))))","v":3.4388888888888887},{"$f":"CC371*Bilans!F371+CD371","v":3.528009259259259},{"v":0.7062904486105065,"d":"70.63%"},2.4917992424242428,null,1.0362100168350161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$62,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$62,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$32,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$32,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$21,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$21,0))))))","v":0.07377777777777779},{"$f":"IF(Bilans!F371<='AWH-P004'!$O$3,'AWH-P004'!$D$63,IF(Bilans!F371<='AWH-P004'!$P$3,'AWH-P004'!$E$63,IF(Bilans!F371<='AWH-P004'!$Q$3,'AWH-P004'!$P$33,IF(Bilans!F371<='AWH-P004'!$R$3,'AWH-P004'!$Q$33,IF(Bilans!F371<='AWH-P004'!$S$3,'AWH-P004'!$R$22,IF(Bilans!F371<='AWH-P004'!$U$3,'AWH-P004'!$S$22,0))))))","v":2.5584444444444445},{"$f":"CN371*Bilans!F371+CO371","v":2.6767962962962963},2.3232571628232,127.60912377199668,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":27.661327510827004}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":11834.249935409254},{"$f":"SUM(AA7:AA372)","v":333.39683787745287},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.757986631069684},{"$f":"SUM(AF7:AF372)/229","v":3.3262504682078706},{"$f":"SUM(AG7:AG372)/Z373","v":3.0189544772305026},{"$f":"SUM(AH7:AH372)","v":5421.890843981236},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11712.206581555016},{"$f":"SUM(AS7:AS372)","v":455.44019173169704},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.031864338120031},{"$f":"SUM(AX7:AX372)/229","v":2.649167903659301},{"$f":"SUM(AY7:AY372)/AR373","v":2.331273446466651},{"$f":"SUM(AZ7:AZ372)","v":7023.163635817836},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11876.377087411187},{"$f":"SUM(BK7:BK372)","v":291.26968587552136},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.523441664022942},{"$f":"SUM(BP7:BP372)/229","v":3.117778407814795},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.823308658356444},{"$f":"SUM(BR7:BR372)","v":6021.412987314473},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":1032.839569865045},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12161.698849551118},{"$f":"SUM(CL7:CL372)","v":291.26968587552136},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.7075547310818147},{"$f":"SUM(CQ7:CQ372)/229","v":2.3654569841985325},{"$f":"SUM(CR7:CR372)/CK373","v":2.08538134068551},{"$f":"SUM(CS7:CS372)","v":8252.910303137991}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.1263186834504144},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"AWH-P012T","index":14,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH012HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.46},{"$f":"E7*Dane!$E$26","v":7.46},{"$f":"F7*Dane!$E$26","v":8.1},{"$f":"G7*Dane!$E$26","v":8.9},{"$f":"H7*Dane!$E$26","v":11.4},{"$f":"I7*Dane!$E$26","v":11.81},{"$f":"S5*T3+S6","v":11.892000000000001},{"$f":"$S$5*U3+$S$6","v":12.015},{"$f":"J7*Dane!$E$26","v":12.22},{"$f":"K7*Dane!$E$26","v":12.63}]
[null,"Q",null,6.46,7.46,8.1,8.9,11.4,11.81,12.22,{"$f":"J5+(J5-I5)","v":12.63},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.07999999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.08888888888888896},{"$f":"(R4-Q4)/(R3-Q3)","v":0.5},{"$f":"(S4-R4)/(S3-R3)","v":0.13666666666666671},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.041000000000000016},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.041000000000000016}]
[null,"COP",null,2.41,2.63,2.75,3.45,4.65,5.3,8.7,7.96,null,"b=",{"$f":"N4-N5*$N$3","v":10.46},{"$f":"O4-O5*O3","v":8.66},{"$f":"P4-P5*P3","v":8.722222222222221},{"$f":"Q4-Q5*Q3","v":7.9},{"$f":"R4-R5*R3","v":10.443333333333333},{"$f":"S4-S5*$S$3","v":11.4},null,null,{"$f":"V4-V5*V3","v":11.4}]
[{"$nulls":3},{"$f":"D5","v":6.46},7.46,8.1,8.9,11.4,11.81,{"$f":"I7/I5*J5","v":12.22},{"$f":"J7/J5*K5","v":12.63},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.460000000000001},7.460000000000001,8.099999999999998,8.9,11.4,11.81,{"$f":"T4","v":11.892000000000001},{"$f":"U4","v":12.015},{"$f":"V5*V3+V6","v":12.22},{"$f":"W4","v":12.63}]
[null,"Q",null,6.17,7.15,7.86,8.42,10.8,11.06,12.05,{"$f":"J9+(J9-I9)","v":13.040000000000001},null,"COP",{"$f":"D6","v":2.41},2.63,2.75,3.45,4.65,5.3,{"$f":"T3*S10+S11","v":5.98},{"$f":"U3*S10+S11","v":7},{"$f":"J6","v":8.7},{"$f":"K6","v":7.96}]
[null,"COP",null,2.11,2.3,2.37,2.92,3.75,4.17,6.1,5.6,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04399999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.015000000000000013},{"$f":"(Q9-P9)/(Q3-P3)","v":0.07777777777777779},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.21666666666666648},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.33999999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.07399999999999993}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.289999999999999},{"$f":"O9-O10*O3","v":2.855},{"$f":"P9-P10*P3","v":3.2944444444444443},{"$f":"Q9-Q10*Q3","v":2.97},{"$f":"R9-R10*R3","v":3.133333333333335},{"$f":"S9-S10*$S$3","v":1.9000000000000004},null,null,{"$f":"V9-V10*V3","v":10.179999999999998}]
[null,"Q",null,6.38,6.98,7.7,8.35,10.95,11.09,12.12,{"$f":"J12+(J12-I12)","v":13.149999999999999},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":2.03},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.1999999999999997,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.246,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.692,"d":"2.69"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.51},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.8339999999999996,"d":"3.83"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.4639999999999995,"d":"5.46"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.068,"d":"5.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.41},{"$f":"O10*O3+O11","v":2.63},2.75,3.45,4.65,5.3,{"$f":"T9","v":5.98},{"$f":"U9","v":7},8.7,{"$f":"W9","v":7.96}]
[{"$nulls":3},{"$f":"D12","v":6.38},{"$f":"E12","v":6.98},{"v":7.7,"d":"7.70"},8.35,10.95,11.09,12.12,{"v":13.149999999999999,"d":"13.15"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.91,2.05,2.06,2.35,3.15,3.33,4.51,4.27,null,"Q",{"$f":"D9*Dane!$E$26","v":6.17},{"$f":"E9*Dane!$E$26","v":7.15},{"$f":"F9*Dane!$E$26","v":7.86},{"$f":"G9*Dane!$E$26","v":8.42},{"$f":"H9*Dane!$E$26","v":10.8},{"$f":"I9*Dane!$E$26","v":11.06},{"$f":"S16*T14+S17","v":11.258000000000001},{"$f":"$S$16*U14+$S$17","v":11.555},{"$f":"J9*Dane!$E$26","v":12.05},{"$f":"K9*Dane!$E$26","v":13.040000000000001}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1960000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.08875},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06222222222222218},{"$f":"(R15-Q15)/(R3-Q3)","v":0.47600000000000015},{"$f":"(S15-R15)/(S3-R3)","v":0.0866666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09900000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09900000000000002}]
[null,"Napełnienie",{"$nulls":3},1.07,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.090000000000002},{"$f":"O15-O16*O3","v":8.48125},{"$f":"P15-P16*P3","v":8.295555555555556},{"$f":"Q15-Q16*Q3","v":7.468},{"$f":"R15-R16*R3","v":10.193333333333335},{"$f":"S15-S16*$S$3","v":10.07},null,null,{"$f":"V15-V16*V14","v":10.07}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},65,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.17},{"$f":"O16*O14+O17","v":7.1499999999999995},7.86,8.42,10.8,11.06,{"$f":"T15","v":11.258000000000001},{"$f":"U15","v":11.555},12.05,{"$f":"W15","v":13.040000000000001}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},68,{"$nulls":6},"COP",{"$f":"D10","v":2.11},2.3,2.37,2.92,3.75,4.17,{"$f":"T14*S21+S22","v":4.556},{"$f":"U14*S21+S22","v":5.135},{"$f":"J10","v":6.1},{"$f":"K10","v":5.6}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.008750000000000036},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06111111111111109},{"$f":"(R20-Q20)/(R14-Q14)","v":0.166},{"$f":"(S20-R20)/(S14-R14)","v":0.13999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.19299999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":-0.05}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8699999999999997},{"$f":"O20-O21*O14","v":2.4312500000000004},{"$f":"P20-P21*P14","v":2.7977777777777777},{"$f":"Q20-Q21*Q14","v":2.588},{"$f":"R20-R21*R14","v":2.77},{"$f":"S20-S21*$S$3","v":2.24},null,null,{"$f":"V20-V21*V14","v":7.1}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,45 | 4,65"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.11},{"$f":"O21*O14+O22","v":2.3},2.37,2.92,3.75,4.17,{"$f":"T20","v":4.556},{"$f":"U20","v":5.135},6.1,{"$f":"W20","v":5.6}]
[null,{"$f":"ROUND((3000+300)*4.65/0.65,0)","v":23608},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.46},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.38},{"$f":"E14*Dane!$E$26","v":6.98},{"$f":"F14*Dane!$E$26","v":{"v":7.7,"d":"7.70"}},{"$f":"G14*Dane!$E$26","v":8.35},{"$f":"H14*Dane!$E$26","v":10.95},{"$f":"I14*Dane!$E$26","v":11.09},{"$f":"S27*T25+S28","v":11.296},{"$f":"S27*U25+S28","v":11.605},{"$f":"J14*Dane!$E$26","v":12.12},{"$f":"K14*Dane!$E$26","v":13.149999999999999}]
[null,{"$f":"D14+9","v":{"v":15.379999999999999,"d":"15.38"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.1200000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.08999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":0.07222222222222216},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5199999999999999},{"$f":"(S26-R26)/(S3-R3)","v":0.046666666666666856},{"$f":"(V26-S26)/(V3-S3)","v":0.10299999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10299999999999994}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.46},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.780000000000001},8.33,8.205555555555556,7.31,10.623333333333331,10.06,null,null,{"$f":"V26-V27*V25","v":10.06}]
[null,{"$f":"D9+9","v":15.17},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.379999999999999},{"$f":"O27*O25+O28","v":6.98},7.700000000000001,8.35,10.95,11.09,{"$f":"T26","v":11.296},{"$f":"U26","v":11.605},12.12,{"$f":"W26","v":13.149999999999999}]
[{"$nulls":12},"COP",{"$f":"D13","v":2.03},{"v":2.1999999999999997,"d":"2.20"},{"v":2.246,"d":"2.25"},{"v":2.692,"d":"2.69"},3.51,{"v":3.8339999999999996,"d":"3.83"},{"$f":"T25*S32+S33","v":4.159999999999999},{"$f":"U25*S32+S33","v":4.648999999999999},{"$f":"J13","v":5.4639999999999995},{"$f":"K13","v":5.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03399999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.005750000000000033},{"$f":"(Q31-P31)/(Q25-P25)","v":0.049555555555555575},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1635999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.10799999999999994},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16299999999999998},null,null,{"$f":"(W31-V31)/(W25-V25)","v":-0.03959999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7099999999999995},{"$f":"O31-O32*O25","v":2.2862500000000003},{"$f":"P31-P32*P25","v":2.592888888888889},{"$f":"Q31-Q32*Q25","v":2.3648000000000002},{"$f":"R31-R32*R25","v":2.7540000000000004},{"$f":"S31-S32*$S$3","v":2.2039999999999997},null,null,{"$f":"V31-V32*V25","v":6.255999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":2.03},{"$f":"O32*O25+O33","v":2.1999999999999997},2.246,2.692,3.51,3.8339999999999996,{"$f":"T31","v":4.159999999999999},{"$f":"U31","v":4.648999999999999},5.4639999999999995,{"$f":"W31","v":5.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-23.105691056910572},-27.62025316455697,-26.803241782980628,-8.168812589413449,-28.422048997772826,-49.25296239052035,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-49.25296239052035},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-49.25296239052035},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.25296239052035},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.25296239052035}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH012HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.7297543859649125},{"$f":"E66*Dane!$E$26","v":3.14},{"$f":"F66*Dane!$E$26","v":5.7},{"$f":"G66*Dane!$E$26","v":7.95},{"$f":"H66*Dane!$E$26","v":10.215},{"$f":"I66*Dane!$E$26","v":10.985},{"$f":"I57*J52+I58","v":11.205},{"$f":"I57*K52+I58","v":11.535},{"$f":"L66*Dane!$E$26","v":12.085},{"$f":"M66*Dane!$E$26","v":13.185000000000002}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.2523961661341851},1.4,{"$f":"(1.82+1.31)/2","v":1.565},{"$f":"(2.1+1.7)/2","v":1.9},{"$f":"(1.97+2.49)/2","v":2.23},{"$f":"(2.69+2.13)/2","v":2.41},null,null,{"$f":"(3.39+2.55)/2","v":2.9699999999999998},{"$f":"L55+(L55-I55)","v":3.5299999999999994}]
[null,"Q",null,{"$f":"D54","v":1.7297543859649125},3.14,5.7,7.95,10.215,10.985,null,null,{"$f":"L54","v":12.085},{"$f":"M54","v":13.185000000000002}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28204912280701755},{"$f":"(F54-E54)/(F52-E52)","v":0.32},{"$f":"(G54-F54)/(G52-F52)","v":0.25},{"$f":"(H54-G54)/(H52-G52)","v":0.45299999999999996},{"$f":"(I54-H54)/(I52-H52)","v":0.25666666666666654},{"$f":"(L54-I54)/(L52-I52)","v":0.11000000000000014}]
[null,"b=",null,{"$f":"D54-D57*D52","v":7.370736842105264},7.9399999999999995,7.45,7.0440000000000005,8.418333333333335,9.884999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.7297543859649123},3.1399999999999997,5.7,7.95,10.215,10.985]
[null,"COP",null,{"$f":"D55","v":1.2523961661341851},1.4,1.565,1.9,2.23,2.41,null,null,{"$f":"L55","v":2.9699999999999998},{"$f":"M55","v":3.5299999999999994}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.029520766773162954},{"$f":"(F61-E61)/(F52-E52)","v":0.020625000000000004},{"$f":"(G61-F61)/(G52-F52)","v":0.03722222222222222},{"$f":"(H61-G61)/(H52-G52)","v":0.06600000000000002},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.05599999999999996}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8428115015974442},1.709375,1.8255555555555554,1.7679999999999998,1.8099999999999996,1.8500000000000005]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.2523961661341851},1.4,1.565,1.9,2.23,2.41]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.7297543859649125},3.14,{"$f":"(3.79+7.61)/2","v":5.7},{"$f":"(8.32+7.58)/2","v":7.95},{"$f":"(10.11+10.32)/2","v":10.215},{"$f":"(11.32+10.65)/2","v":10.985},null,null,{"$f":"(12.01+12.16)/2","v":12.085},{"$f":"L66+(L66-I66)","v":13.185000000000002}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"AWH-P014T","index":15,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"AquaSnap 30AWH014HP-C--C--"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.46},{"$f":"E7*Dane!$E$26","v":7.46},{"$f":"F7*Dane!$E$26","v":8.1},{"$f":"G7*Dane!$E$26","v":9.4},{"$f":"H7*Dane!$E$26","v":13.8},{"$f":"I7*Dane!$E$26","v":14.11},{"$f":"S5*T3+S6","v":14.132},{"$f":"$S$5*U3+$S$6","v":14.165},{"$f":"J7*Dane!$E$26","v":14.22},{"$f":"K7*Dane!$E$26","v":14.330000000000002}]
[null,"Q",null,6.46,7.46,8.1,9.4,13.8,14.11,14.22,{"$f":"J5+(J5-I5)","v":14.330000000000002},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.07999999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14444444444444451},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8800000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.1033333333333329},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.01100000000000012},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.01100000000000012}]
[null,"COP",null,2.41,2.63,2.75,3.3,4.4,4.83,7.91,10.1,null,"b=",{"$f":"N4-N5*$N$3","v":10.46},{"$f":"O4-O5*O3","v":8.66},{"$f":"P4-P5*P3","v":9.11111111111111},{"$f":"Q4-Q5*Q3","v":7.640000000000001},{"$f":"R4-R5*R3","v":13.07666666666667},{"$f":"S4-S5*$S$3","v":13.999999999999998},null,null,{"$f":"V4-V5*V3","v":13.999999999999998}]
[{"$nulls":3},{"$f":"D5","v":6.46},7.46,8.1,9.4,13.8,14.11,{"$f":"I7/I5*J5","v":14.22},{"$f":"J7/J5*K5","v":14.330000000000002},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.460000000000001},7.460000000000001,8.1,9.4,13.8,14.11,{"$f":"T4","v":14.132},{"$f":"U4","v":14.165},{"$f":"V5*V3+V6","v":14.22},{"$f":"W4","v":14.330000000000002}]
[null,"Q",null,6.17,7.15,7.86,12.7,13.6,13.91,14.01,{"$f":"J9+(J9-I9)","v":14.11},null,"COP",{"$f":"D6","v":2.41},2.63,2.75,3.3,4.4,4.83,{"$f":"T3*S10+S11","v":5.446},{"$f":"U3*S10+S11","v":6.37},{"$f":"J6","v":7.91},{"$f":"K6","v":10.1}]
[null,"COP",null,2.11,2.3,2.37,3.24,3.5,3.86,5.69,7.02,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04399999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.015000000000000013},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06111111111111109},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.14333333333333323},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.308},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21899999999999994}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.289999999999999},{"$f":"O9-O10*O3","v":2.855},{"$f":"P9-P10*P3","v":3.1777777777777776},{"$f":"Q9-Q10*Q3","v":2.8599999999999994},{"$f":"R9-R10*R3","v":3.396666666666668},{"$f":"S9-S10*$S$3","v":1.75},null,null,{"$f":"V9-V10*V3","v":3.530000000000001}]
[null,"Q",null,6.38,6.98,7.7,12.4,13.25,13.65,14.09,{"$f":"J12+(J12-I12)","v":14.53},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":2.03},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.1999999999999997,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.246,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.028,"d":"3.03"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.2800000000000002,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.572,"d":"3.57"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.126,"d":"5.13"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.304,"d":"6.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.41},{"$f":"O10*O3+O11","v":2.63},2.75,3.3,4.4,4.83,{"$f":"T9","v":5.446},{"$f":"U9","v":6.37},7.91,{"$f":"W9","v":10.1}]
[{"$nulls":3},{"$f":"D12","v":6.38},{"$f":"E12","v":6.98},{"v":7.7,"d":"7.70"},{"v":12.4,"d":"12.40"},13.25,13.65,14.09,14.53,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.91,2.05,2.06,2.71,2.95,3.14,4.28,5.23,null,"Q",{"$f":"D9*Dane!$E$26","v":6.17},{"$f":"E9*Dane!$E$26","v":7.15},{"$f":"F9*Dane!$E$26","v":7.86},{"$f":"G9*Dane!$E$26","v":12.7},{"$f":"H9*Dane!$E$26","v":13.6},{"$f":"I9*Dane!$E$26","v":13.91},{"$f":"S16*T14+S17","v":13.93},{"$f":"$S$16*U14+$S$17","v":13.96},{"$f":"J9*Dane!$E$26","v":14.01},{"$f":"K9*Dane!$E$26","v":14.11}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1960000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.08875},{"$f":"(Q15-P15)/(Q3-P3)","v":0.5377777777777777},{"$f":"(R15-Q15)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S15-R15)/(S3-R3)","v":0.1033333333333335},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.009999999999999964},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.009999999999999964}]
[null,"Napełnienie",{"$nulls":3},1.07,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.090000000000002},{"$f":"O15-O16*O3","v":8.48125},{"$f":"P15-P16*P3","v":11.624444444444444},{"$f":"Q15-Q16*Q3","v":12.34},{"$f":"R15-R16*R3","v":12.876666666666665},{"$f":"S15-S16*$S$3","v":13.81},null,null,{"$f":"V15-V16*V14","v":13.81}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},66,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.17},{"$f":"O16*O14+O17","v":7.1499999999999995},7.86,12.7,13.6,13.91,{"$f":"T15","v":13.93},{"$f":"U15","v":13.96},14.01,{"$f":"W15","v":14.11}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},69,{"$nulls":6},"COP",{"$f":"D10","v":2.11},2.3,2.37,3.24,3.5,3.86,{"$f":"T14*S21+S22","v":4.226},{"$f":"U14*S21+S22","v":4.775},{"$f":"J10","v":5.69},{"$f":"K10","v":7.02}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.008750000000000036},{"$f":"(Q20-P20)/(Q14-P14)","v":0.09666666666666668},{"$f":"(R20-Q20)/(R14-Q14)","v":0.051999999999999956},{"$f":"(S20-R20)/(S14-R14)","v":0.11999999999999995},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.18300000000000005},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13299999999999992}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8699999999999997},{"$f":"O20-O21*O14","v":2.4312500000000004},{"$f":"P20-P21*P14","v":3.046666666666667},{"$f":"Q20-Q21*Q14","v":3.136},{"$f":"R20-R21*R14","v":2.66},{"$f":"S20-S21*$S$3","v":2.0299999999999994},null,null,{"$f":"V20-V21*V14","v":3.030000000000002}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,3 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.11},{"$f":"O21*O14+O22","v":2.3},2.37,3.24,3.5,3.86,{"$f":"T20","v":4.226},{"$f":"U20","v":4.775},5.69,{"$f":"W20","v":7.02}]
[null,{"$f":"ROUND((3200+300)*4.65/0.65,0)","v":25038},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.46},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.38},{"$f":"E14*Dane!$E$26","v":6.98},{"$f":"F14*Dane!$E$26","v":{"v":7.7,"d":"7.70"}},{"$f":"G14*Dane!$E$26","v":{"v":12.4,"d":"12.40"}},{"$f":"H14*Dane!$E$26","v":13.25},{"$f":"I14*Dane!$E$26","v":13.65},{"$f":"S27*T25+S28","v":13.738},{"$f":"S27*U25+S28","v":13.870000000000001},{"$f":"J14*Dane!$E$26","v":14.09},{"$f":"K14*Dane!$E$26","v":14.53}]
[null,{"$f":"D14+9","v":{"v":15.379999999999999,"d":"15.38"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.1200000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.08999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":0.5222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.13333333333333344},{"$f":"(V26-S26)/(V3-S3)","v":0.04399999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.04399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.46},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.780000000000001},8.33,11.355555555555556,12.06,12.316666666666666,13.21,null,null,{"$f":"V26-V27*V25","v":13.21}]
[null,{"$f":"D9+9","v":15.17},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.379999999999999},{"$f":"O27*O25+O28","v":6.98},7.7,12.4,13.25,13.65,{"$f":"T26","v":13.738},{"$f":"U26","v":13.870000000000001},14.09,{"$f":"W26","v":14.53}]
[{"$nulls":12},"COP",{"$f":"D13","v":2.03},{"v":2.1999999999999997,"d":"2.20"},{"v":2.246,"d":"2.25"},{"v":3.028,"d":"3.03"},{"v":3.2800000000000002,"d":"3.28"},{"v":3.572,"d":"3.57"},{"$f":"T25*S32+S33","v":3.8828000000000005},{"$f":"U25*S32+S33","v":4.349},{"$f":"J13","v":5.126},{"$f":"K13","v":6.304}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03399999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.005750000000000033},{"$f":"(Q31-P31)/(Q25-P25)","v":0.08688888888888889},{"$f":"(R31-Q31)/(R25-Q25)","v":0.05040000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.09733333333333327},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15540000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11779999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.7099999999999995},{"$f":"O31-O32*O25","v":2.2862500000000003},{"$f":"P31-P32*P25","v":2.854222222222222},{"$f":"Q31-Q32*Q25","v":2.9272},{"$f":"R31-R32*R25","v":2.5986666666666673},{"$f":"S31-S32*$S$3","v":2.018},null,null,{"$f":"V31-V32*V25","v":2.7700000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":2.03},{"$f":"O32*O25+O33","v":2.1999999999999997},2.2459999999999996,3.028,3.2800000000000002,3.572,{"$f":"T31","v":3.8828000000000005},{"$f":"U31","v":4.349},5.126,{"$f":"W31","v":6.304}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-23.105691056910572},-27.62025316455697,-22.872609166365926,-4.855863921217547,-43.41751269035543,-77.09497206703904,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-77.09497206703904},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-77.09497206703904},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-77.09497206703904},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-77.09497206703904}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,{"$f":"B2","v":"AquaSnap 30AWH014HP-C--C--"}]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.7297543859649125},{"$f":"E66*Dane!$E$26","v":3.14},{"$f":"F66*Dane!$E$26","v":5.7},{"$f":"G66*Dane!$E$26","v":7.95},{"$f":"H66*Dane!$E$26","v":12.485},{"$f":"I66*Dane!$E$26","v":10.985},{"$f":"I57*J52+I58","v":11.543},{"$f":"I57*K52+I58","v":12.379999999999999},{"$f":"L66*Dane!$E$26","v":13.774999999999999},{"$f":"M66*Dane!$E$26","v":16.564999999999998}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.2523961661341851},1.4,{"$f":"(1.82+1.31)/2","v":1.565},{"$f":"(2.1+1.7)/2","v":1.9},{"$f":"(2.42+1.97)/2","v":2.195},{"$f":"(2.69+2.13)/2","v":2.41},null,null,{"$f":"(3.33+2.5)/2","v":2.915},{"$f":"L55+(L55-I55)","v":3.42}]
[null,"Q",null,{"$f":"D54","v":1.7297543859649125},3.14,5.7,7.95,12.485,10.985,null,null,{"$f":"L54","v":13.774999999999999},{"$f":"M54","v":16.564999999999998}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.28204912280701755},{"$f":"(F54-E54)/(F52-E52)","v":0.32},{"$f":"(G54-F54)/(G52-F52)","v":0.25},{"$f":"(H54-G54)/(H52-G52)","v":0.9069999999999998},{"$f":"(I54-H54)/(I52-H52)","v":-0.5},{"$f":"(L54-I54)/(L52-I52)","v":0.2789999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":7.370736842105264},7.9399999999999995,7.45,6.136000000000001,15.985,8.195]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.7297543859649123},3.1399999999999997,5.7,7.950000000000001,12.485,10.985]
[null,"COP",null,{"$f":"D55","v":1.2523961661341851},1.4,1.565,1.9,2.195,2.41,null,null,{"$f":"L55","v":2.915},{"$f":"M55","v":3.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.029520766773162954},{"$f":"(F61-E61)/(F52-E52)","v":0.020625000000000004},{"$f":"(G61-F61)/(G52-F52)","v":0.03722222222222222},{"$f":"(H61-G61)/(H52-G52)","v":0.05899999999999998},{"$f":"(I61-H61)/(I52-H52)","v":0.07166666666666677},{"$f":"(L61-I61)/(L52-I52)","v":0.05049999999999999}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8428115015974442},1.709375,1.8255555555555554,1.782,1.6933333333333325,1.9050000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.2523961661341851},1.4,1.565,1.9,2.195,2.41]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.7297543859649125},3.14,{"$f":"(3.79+7.61)/2","v":5.7},{"$f":"(8.32+7.58)/2","v":7.95},{"$f":"(12.36+12.61)/2","v":12.485},{"$f":"(11.32+10.65)/2","v":10.985},null,null,{"$f":"(13.79+13.76)/2","v":13.774999999999999},{"$f":"L66+(L66-I66)","v":16.564999999999998}]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"EE","index":16,"n_rows":109,"n_cols":40,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,6,1,8],[1,9,1,11],[1,12,1,14],[8,1,8,13],[8,15,8,20],[17,3,19,3],[17,17,19,17],[20,3,22,3],[20,17,22,17],[24,3,26,3],[24,17,26,17],[27,3,29,3],[27,17,29,17],[32,1,32,13],[32,15,32,20],[41,3,43,3],[41,17,43,17],[44,3,46,3],[44,17,46,17],[48,3,50,3],[48,17,50,17],[51,3,53,3],[51,17,53,17],[56,1,56,13],[56,15,56,20],[65,3,67,3],[65,17,67,17],[68,3,70,3],[68,17,70,17],[72,3,74,3],[72,17,74,17],[75,3,77,3],[75,17,77,17],[80,1,80,13],[80,15,80,20],[89,3,91,3],[89,17,91,17],[92,3,94,3],[92,17,94,17],[96,3,98,3],[96,17,98,17],[99,3,101,3],[99,17,101,17]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[]
[{"$nulls":6},"BW",null,null,"AW",null,null,"Bespośrednio"]
[{"$nulls":6},"COP",{"$nulls":10},"CO",null,null,"CWU"]
[null,"CO",null,{"$f":"'Koszty 2025'!M174","v":{"v":11920,"d":"11920.00"}},"kWh",null,{"$f":"'Koszty 2025'!F90","v":4.1},{"$f":"D4/G4","v":{"v":2907.317073170732,"d":"2907"}},"kWh",{"$f":"'Koszty 2025'!P90","v":{"v":3.6095951012581864,"d":"3.61"}},{"$f":"D4/J4","v":{"v":3302.3094462437293,"d":"3302"}},"kWh",{"$f":"'Koszty 2025'!G109/100","v":{"v":0.99,"d":"99%"}},{"$f":"D4/M4","v":{"v":12040.40404040404,"d":"12040"}},"kWh",null,null,"1H",5241,{"$f":"S4/(S4+S5)","v":{"v":0.5624597553122987,"d":"56%"}},1252,{"$f":"U4/(U4+U5)","v":{"v":0.4820947246823258,"d":"48%"}}]
[null,"CWU",null,{"$f":"'Koszty 2025'!M180","v":{"v":2599.69644,"d":"2599.70"}},"kWh",null,3.4,{"$f":"D5/G5","v":{"v":764.6166000000001,"d":"765"}},"kWh",3.1,{"$f":"D5/J5","v":{"v":838.6117548387097,"d":"839"}},"kWh",{"$f":"'Koszty 2025'!G109/100","v":{"v":0.99,"d":"99%"}},{"$f":"D5/M5","v":{"v":2625.956,"d":"2626"}},"kWh",null,null,"2H",4077,{"$f":"1-T4","v":{"v":0.43754024468770125,"d":"44%"}},1345,{"$f":"1-V4","v":{"v":0.5179052753176743,"d":"52%"}}]
[]
[null,"BUDYNEK",null,{"$f":"'Koszty 2025'!J22*'Koszty 2025'!D164","v":{"v":2800,"d":"2800.00"}},"kWh",null,null,{"$f":"H4+H5","v":{"v":3671.9336731707317,"d":"3672"}},"kWh",null,{"$f":"K4+K5","v":{"v":4140.921201082439,"d":"4141"}},"kWh",null,{"$f":"N4+N5","v":{"v":14666.36004040404,"d":"14666"}},"kWh"]
[]
[null,"BUDYNEK",{"$nulls":13},"BUDYNEK"]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[{"$nulls":3},{"v":0.6,"d":"60%"},{"$nulls":13},{"$f":"1-D11","v":{"v":0.4,"d":"40%"}},{"$nulls":8},{"$f":"'Koszty 2025'!J47","v":{"v":6261.4224073135365,"d":"6,261 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$nulls":3},{"$f":"_xlfn._xlws.SORT(AA11:AA28,,1,)","v":{"v":3656.898320299897,"d":"3,657 zł"}},{"$f":"VLOOKUP(AF11,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"$f":"AA11/PGNiG!H44","v":{"v":0.3708633505212345,"d":"0.37 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,62,0)","v":"Gaz ziemny - kocioł tradycyjny"},{"$f":"_xlfn._xlws.SORT(AK11:AK28,,1,)","v":{"v":0.2518577668211841,"d":"0.25 zł"}},{"$f":"VLOOKUP(AM11,$AK$11:$AL$28,2,0)","v":"Pompa ciepła solanka/woda G12w"}]
[null,"Zużycie energii",null,{"$f":"D7*D11","v":1680},"kWh",{"$nulls":4},"suma",{"$nulls":5},"Zużycie energii",null,{"$f":"D7-D12","v":1120},"kWh",{"$nulls":7},{"$f":"'Koszty 2025'!J50","v":{"v":5910.137288480045,"d":"5,910 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"$nulls":3},{"v":3801.959703248826,"d":"3,802 zł"},{"$f":"VLOOKUP(AF12,$AA$11:$AB$28,2,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"$f":"AA12/PGNiG!H46","v":{"v":0.3744793376273672,"d":"0.37 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,63,0)","v":"Gaz ziemny - kocioł kondensacyjny"},{"v":0.26184842906046496,"d":"0.26 zł"},"Pompa ciepła solanka/woda G12"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T47","v":{"v":7341.904882380537,"d":"7,342 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"$nulls":3},{"v":4201.947014441565,"d":"4,202 zł"},"Pompa ciepła powietrze/woda G12w",{"$nulls":3},{"$f":"AA13/($D$4+$D$5)","v":{"v":0.5056514034380554,"d":"0.51 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,64,0)","v":"Gaz płynny - kocioł tradycyjny"},{"v":0.28939634046795304,"d":"0.29 zł"},"Pompa ciepła powietrze/woda G12w"]
[null,"G11",{"$nulls":3},{"$f":"D12","v":1680},{"$nulls":3},{"$f":"I14+F14","v":1680},"kWh",{"$nulls":4},"G11",{"$nulls":3},{"$f":"R12","v":1120},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T50","v":{"v":6945.258911790502,"d":"6,945 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"$nulls":3},{"v":4293.953237817133,"d":"4,294 zł"},"Pompa ciepła powietrze/woda G12",{"$nulls":3},{"$f":"AA14/($D$4+$D$5)","v":{"v":0.47833361671785074,"d":"0.48 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,65,0)","v":"Gaz płynny - kocioł kondensacyjny"},{"v":0.2957329897054744,"d":"0.30 zł"},"Pompa ciepła powietrze/woda G12"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J64","v":{"v":10184.63605710513,"d":"10,185 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"$nulls":3},{"v":4328.274563632194,"d":"4,328 zł"},"Kocioł na pelet",{"$nulls":3},{"$f":"AA15/($D$4+$D$5)","v":{"v":0.7014358805083345,"d":"0.70 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,66,0)","v":"Olej opałowy - kocioł tradycyjny"},{"v":0.2980967667966063,"d":"0.30 zł"},"Kocioł na pelet"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J66","v":{"v":9392.497697108067,"d":"9,392 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"$nulls":3},{"v":4334.926738964916,"d":"4,335 zł"},"Pompa ciepła solanka/woda G11",{"$nulls":3},{"$f":"AA16/($D$4+$D$5)","v":{"v":0.6468797564687976,"d":"0.65 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,67,0)","v":"Olej opałowy - kocioł kondensacyjny"},{"v":0.2985549151718296,"d":"0.30 zł"},"Pompa ciepła solanka/woda G11"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T64","v":{"v":4328.274563632194,"d":"4,328 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"$nulls":3},{"v":4698.850333630477,"d":"4,699 zł"},"Granulat węglowy",{"$nulls":3},{"v":0.2980967667966063,"d":"0.30 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,68,0)","v":"Kocioł na pelet"},{"v":0.32361904761904764,"d":"0.32 zł"},"Granulat węglowy"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"D18*D12","v":840},{"$nulls":3},{"$f":"F18+I18","v":840},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R18*R12","v":560},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J81","v":{"v":4766.663502342105,"d":"4,767 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"$nulls":3},{"v":4766.663502342105,"d":"4,767 zł"},"Zgazowanie drewna",{"$nulls":3},{"v":0.3282894736842105,"d":"0.33 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,69,0)","v":"Zgazowanie drewna"},{"v":0.3282894736842105,"d":"0.33 zł"},"Zgazowanie drewna"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T81","v":{"v":4698.850333630477,"d":"4,699 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"$nulls":3},{"v":4844.613595473087,"d":"4,845 zł"},"Pompa ciepła powietrze/woda G11",{"$nulls":3},{"v":0.32361904761904764,"d":"0.32 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,70,0)","v":"Granulat węglowy"},{"v":0.33365804963571866,"d":"0.33 zł"},"Pompa ciepła powietrze/woda G11"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J93","v":{"v":4334.926738964916,"d":"4,335 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"$nulls":3},{"v":5910.137288480045,"d":"5,910 zł"},"Gaz ziemny - kocioł kondensacyjny",{"$nulls":3},{"v":0.2985549151718296,"d":"0.30 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,71,0)","v":"Pompa ciepła solanka/woda G11"},{"v":0.3708633505212345,"d":"0.37 zł"},"Gaz ziemny - kocioł tradycyjny"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"D12-F18","v":840},{"$nulls":3},{"$f":"F21+I21","v":840},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R12-T18","v":560},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J96","v":{"v":3801.959703248826,"d":"3,802 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"$nulls":3},{"v":6261.4224073135365,"d":"6,261 zł"},"Gaz ziemny - kocioł tradycyjny",{"$nulls":3},{"v":0.26184842906046496,"d":"0.26 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,72,0)","v":"Pompa ciepła solanka/woda G12"},{"v":0.3744793376273672,"d":"0.37 zł"},"Gaz ziemny - kocioł kondensacyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J99","v":{"v":3656.898320299897,"d":"3,657 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"$nulls":3},{"v":6945.258911790502,"d":"6,945 zł"},"Gaz płynny - kocioł kondensacyjny",{"$nulls":3},{"v":0.2518577668211841,"d":"0.25 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,73,0)","v":"Pompa ciepła solanka/woda G12w"},{"v":0.47833361671785074,"d":"0.48 zł"},"Gaz płynny - kocioł kondensacyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T93","v":{"v":4844.613595473087,"d":"4,845 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"$nulls":3},{"v":7341.904882380537,"d":"7,342 zł"},"Gaz płynny - kocioł tradycyjny",{"$nulls":3},{"v":0.33365804963571866,"d":"0.33 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,74,0)","v":"Pompa ciepła powietrze/woda G11"},{"v":0.5056514034380554,"d":"0.51 zł"},"Gaz płynny - kocioł tradycyjny"]
[{"$nulls":26},{"$f":"'Koszty 2025'!T96","v":{"v":4293.953237817133,"d":"4,294 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"$nulls":3},{"v":9392.497697108067,"d":"9,392 zł"},"Olej opałowy - kocioł kondensacyjny",{"$nulls":3},{"v":0.2957329897054744,"d":"0.30 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,75,0)","v":"Pompa ciepła powietrze/woda G12"},{"v":0.6468797564687976,"d":"0.65 zł"},"Olej opałowy - kocioł kondensacyjny"]
[null,"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"D25*D12","v":672},{"$nulls":3},{"$f":"F25+I25","v":672},"kWh",{"$nulls":4},"G12w dzień",null,{"v":0.4,"d":"40%"},null,{"$f":"R25*R12","v":448},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!T99","v":{"v":4201.947014441565,"d":"4,202 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"$nulls":3},{"v":10184.63605710513,"d":"10,185 zł"},"Olej opałowy - kocioł tradycyjny",{"$nulls":3},{"v":0.28939634046795304,"d":"0.29 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,76,0)","v":"Pompa ciepła powietrze/woda G12w"},{"v":0.7014358805083345,"d":"0.70 zł"},"Olej opałowy - kocioł tradycyjny"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J112","v":{"v":16319.617899323954,"d":"16,320 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"$nulls":3},{"v":13611.451088353182,"d":"13,611 zł"},"Energia elektryczna G12w",{"$nulls":3},{"v":1.1239641246469443,"d":"1.12 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,77,0)","v":"Energia elektryczna G11"},{"v":0.9374473594954291,"d":"0.94 zł"},"Energia elektryczna G12w"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J115","v":{"v":14190.852204945462,"d":"14,191 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"$nulls":3},{"v":14190.852204945462,"d":"14,191 zł"},"Energia elektryczna G12",{"$nulls":3},{"v":0.9773518519196716,"d":"0.98 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,78,0)","v":"Energia elektryczna G12"},{"v":0.9773518519196716,"d":"0.98 zł"},"Energia elektryczna G12"]
[null,"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"D12-F25","v":1008},{"$nulls":3},{"$f":"F28+I28","v":1008},"kWh",{"$nulls":4},"G12w noc",null,{"v":0.6,"d":"60%"},null,{"$f":"R12-T25","v":672},"kWh",{"$nulls":5},{"$f":"'Koszty 2025'!J118","v":{"v":13611.451088353182,"d":"13,611 zł"}},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"$nulls":3},{"v":16319.617899323954,"d":"16,320 zł"},"Energia elektryczna G11",{"$nulls":3},{"v":0.9374473594954291,"d":"0.94 zł"},{"$f":"HLOOKUP('Koszty 2025'!$T$11,[2]translation!$A$2:$C$80,79,0)","v":"Energia elektryczna G12w"},{"v":1.1239641246469443,"d":"1.12 zł"},"Energia elektryczna G11"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[null,"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":13},{"$f":"B33","v":"POMPA CIEPŁA SOLANKA / WODA"}]
[{"$nulls":3},"1 H",{"$nulls":13},"2 H"]
[]
[{"$nulls":7},{"$f":"IF(D36<H36,D36,H36)","v":0},null,null,"kWh",{"$nulls":9},"kWh"]
[null,"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"D42*D36","v":{"v":1193.378443780488,"d":"1193"}},{"$nulls":3},{"$f":"F42+I42","v":{"v":1193.378443780488,"d":"1193"}},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R42*R36","v":{"v":642.5883928048779,"d":"643"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"D36-F42","v":{"v":1193.378443780488,"d":"1193"}},{"$nulls":3},{"$f":"F45+I45","v":{"v":1193.378443780488,"d":"1193"}},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R36-T42","v":{"v":642.5883928048779,"d":"643"}},"kWh"]
[]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"D36-F49","v":{"v":1551.3919769146344,"d":"1551"}},{"$nulls":3},{"$f":"F52+I52","v":{"v":1551.3919769146344,"d":"1551"}},"kWh",{"$nulls":4},"G12w noc",null,{"$f":"D52","v":{"v":0.65,"d":"65%"}},null,{"$f":"R36-T49","v":{"v":835.3649106463413,"d":"835"}},"kWh"]
[]
[null,"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":13},{"$f":"B57","v":"POMPA CIEPŁA POWIETRZE / WODA"}]
[null,"Zużycie energii",null,{"$f":"K7*D59","v":{"v":2691.598780703586,"d":"2692"}},"kWh",{"$f":"F12","v":0},0,0,null,"suma",{"$nulls":5},"Zużycie energii",null,{"$f":"K7-D60","v":{"v":1449.3224203788536,"d":"1449"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[null,"G12 dzień",null,{"v":0.55,"d":"55%"},null,{"$f":"D66*D60","v":{"v":1480.3793293869724,"d":"1480"}},{"$nulls":3},{"$f":"F66+I66","v":{"v":1480.3793293869724,"d":"1480"}},"kWh",{"$nulls":4},"G12 dzień",null,{"v":0.5,"d":"50%"},null,{"$f":"R66*R60","v":{"v":724.6612101894268,"d":"725"}},"kWh"]
[null,"G12 noc",null,{"v":0.45,"d":"45%"},null,{"$f":"D60-F66","v":{"v":1211.2194513166135,"d":"1211"}},{"$nulls":3},{"$f":"F69+I69","v":{"v":1211.2194513166135,"d":"1211"}},"kWh",{"$nulls":4},"G12 noc",null,{"v":0.5,"d":"50%"},null,{"$f":"R60-T66","v":{"v":724.6612101894268,"d":"725"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[]
[]
[{"$nulls":3},{"v":0.65,"d":"65%"},{"$nulls":13},{"$f":"1-D83","v":{"v":0.35,"d":"35%"}}]
[null,"Zużycie energii",null,{"$f":"N7*D83","v":{"v":9533.134026262627,"d":"9533"}},"kWh",{"$f":"F12","v":0},0,0,"powyżej","suma",{"$nulls":5},"Zużycie energii",null,{"$f":"N7-D84","v":{"v":5133.2260141414135,"d":"5133"}},"kWh"]
[{"$nulls":6},{"$f":"IF(D84<G84,D84,G84)","v":0},{"$nulls":3},"kWh",{"$nulls":9},"kWh"]
[]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w dzień",null,{"v":0.35,"d":"35%"},null,{"$f":"D97*D84","v":{"v":3336.596909191919,"d":"3337"}},{"$nulls":3},{"$f":"F97+I97","v":{"v":3336.596909191919,"d":"3337"}},"kWh",{"$nulls":4},"G12w dzień",null,{"$f":"D97","v":{"v":0.35,"d":"35%"}},null,{"$f":"R97*R84","v":{"v":1796.6291049494946,"d":"1797"}},"kWh"]
[{"$nulls":10},"kWh",{"$nulls":9},"kWh"]
[null,"G12w noc",null,{"v":0.65,"d":"65%"},null,{"$f":"D84-F97","v":{"v":6196.537117070708,"d":"6197"}},{"$nulls":3},{"$f":"F100+I100","v":{"v":6196.537117070708,"d":"6197"}},"kWh",{"$nulls":4},"G12w noc",null,{"$f":"D100","v":{"v":0.65,"d":"65%"}},null,{"$f":"R84-T97","v":{"v":3336.5969091919187,"d":"3337"}},"kWh"]
[]
[]
[]
[{"$nulls":9},"ENEA"]
[{"$nulls":9},"TAURON"]
[{"$nulls":9},"ENERGA"]
[{"$nulls":9},"PGE"]

{"sheet":"Tauron","index":17,"n_rows":121,"n_cols":54,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,5],[4,7,4,17],[4,19,4,29],[4,31,4,41],[4,43,4,49],[6,7,6,9],[6,11,6,13],[6,19,6,21],[6,23,6,25],[6,31,6,33],[6,35,6,37],[6,43,6,45],[6,47,6,49],[7,7,7,9],[7,11,7,13],[7,19,7,21],[7,23,7,25],[7,31,7,33],[7,35,7,37],[7,43,7,45],[7,47,7,49],[8,1,8,2],[8,7,8,9],[8,11,8,13],[8,19,8,21],[8,23,8,25],[8,31,8,33],[8,35,8,37],[8,43,8,45],[8,47,8,49],[10,7,10,9],[10,11,10,13],[10,19,10,21],[10,23,10,25],[10,31,10,33],[10,35,10,37],[10,43,10,45],[10,47,10,49],[22,1,22,5],[24,7,24,9],[24,11,24,13],[24,19,24,21],[24,23,24,25],[24,31,24,33],[24,35,24,37],[24,43,24,45],[24,47,24,49],[49,7,49,17],[49,19,49,29],[49,31,49,41],[49,43,49,49],[51,7,51,13],[51,19,51,25],[51,31,51,37],[51,43,51,49],[58,7,58,13],[58,15,58,16],[58,19,58,25],[58,31,58,37],[58,43,58,49],[65,7,65,13],[65,19,65,25],[65,31,65,37],[65,43,65,49],[69,7,69,17],[69,19,69,29],[69,31,69,41],[69,43,69,49],[87,1,87,5],[120,1,120,5]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2025"]
[null,null,"Stan: ","2024-12-20",null,null,"Dz.U.23-12","Sprzedaż","TAK",null,"Zmiany z 17.04.2024",null,"Prawda"]
[null,null,"Grupy taryfowe G",{"$nulls":3},true,"Dystrybucja","TAK",null,"500 zł/MWh do 09/2025?",null,null,true,{"v":0.5,"d":"0.500"}]
[]
[null,"ENERGIA",{"$nulls":5},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE ELEKTRYCZNE BEZPOŚREDNIE"]
[]
[{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII",{"$nulls":7},"I do IX",{"$nulls":3},"XI - XII"]
[{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"},{"$nulls":7},{"v":0.6,"d":"60%"},{"$nulls":3},{"v":0.4,"d":"40%"}]
[null,"Grupa taryfowa",{"$nulls":5},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii",{"$nulls":3},"Ceny energii",{"$nulls":7},"Ceny energii poniżej progu",{"$nulls":3},"Ceny energii"]
[{"$nulls":7},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna",{"$nulls":5},"całodobowa","dzienna","nocna",null,"całodobowa","dzienna","nocna"]
[{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto",{"$nulls":7},"[zł/kWh] netto",{"$nulls":3},"[zł/kWh] netto"]
[null,"Dzień i Noc","G11",{"$nulls":4},{"$f":"IF(N3=TRUE,$O$3,0.627)","v":{"v":0.5,"d":"0.500"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.500"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},0.627,{"$nulls":7},{"$f":"$H$12","v":{"v":0.5,"d":"0.5000"}},{"$nulls":3},0.627]
[{"$nulls":7},{"$f":"EE!J14","v":1680},{"$nulls":3},{"$f":"EE!T14","v":1120},{"$nulls":7},{"$f":"EE!J38","v":{"v":2386.756887560976,"d":"2387"}},{"$nulls":3},{"$f":"EE!T38","v":{"v":1285.1767856097558,"d":"1285"}},{"$nulls":7},{"$f":"EE!J62","v":{"v":2691.598780703586,"d":"2692"}},{"$nulls":3},{"$f":"EE!T62","v":{"v":1449.3224203788536,"d":"1449"}},{"$nulls":7},{"$f":"EE!J86","v":{"v":9533.134026262627,"d":"9533"}},{"$nulls":3},{"$f":"EE!T86","v":{"v":5133.2260141414135,"d":"5133"}}]
[null,"Dzień i Noc","G12",{"$nulls":5},{"$f":"IF(N3=TRUE,$O$3,0.712)","v":{"v":0.5,"d":"0.5000"}},{"v":0.462,"d":"0.4620"},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$14","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$14","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.712,"d":"0.7120"},{"v":0.462,"d":"0.4620"}]
[{"$nulls":8},{"$f":"EE!J18","v":840},{"$f":"EE!J21","v":840},null,null,{"$f":"EE!T18","v":560},{"$f":"EE!T21","v":560},{"$nulls":6},{"$f":"EE!J42","v":{"v":1193.378443780488,"d":"1193"}},{"$f":"EE!J45","v":{"v":1193.378443780488,"d":"1193"}},null,null,{"$f":"EE!T42","v":{"v":642.5883928048779,"d":"643"}},{"$f":"EE!T45","v":{"v":642.5883928048779,"d":"643"}},{"$nulls":6},{"$f":"EE!J66","v":{"v":1480.3793293869724,"d":"1480"}},{"$f":"EE!J69","v":{"v":1211.2194513166135,"d":"1211"}},null,null,{"$f":"EE!T66","v":{"v":724.6612101894268,"d":"725"}},{"$f":"EE!T69","v":{"v":724.6612101894268,"d":"725"}},{"$nulls":6},{"$f":"EE!J90","v":{"v":4766.567013131314,"d":"4767"}},{"$f":"EE!J93","v":{"v":4766.567013131314,"d":"4767"}},null,null,{"$f":"EE!T90","v":{"v":2566.6130070707068,"d":"2567"}},{"$f":"EE!T93","v":{"v":2566.6130070707068,"d":"2567"}}]
[null,"Dzień i Noc","G12w",{"$nulls":5},{"$f":"IF(N3=TRUE,$O$3,0.844)","v":{"v":0.5,"d":"0.5000"}},{"v":0.462,"d":"0.4620"},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"},{"$nulls":6},{"$f":"$I$16","v":{"v":0.5,"d":"0.5000"}},{"$f":"$J$16","v":{"v":0.462,"d":"0.4620"}},null,null,{"v":0.844,"d":"0.8440"},{"v":0.462,"d":"0.4620"}]
[{"$nulls":8},{"$f":"EE!J25","v":672},{"$f":"EE!J28","v":1008},null,null,{"$f":"EE!T25","v":448},{"$f":"EE!T28","v":672},{"$nulls":6},{"$f":"EE!J49","v":{"v":835.3649106463415,"d":"835"}},{"$f":"EE!J52","v":{"v":1551.3919769146344,"d":"1551"}},null,null,{"$f":"EE!T49","v":{"v":449.8118749634145,"d":"450"}},{"$f":"EE!T52","v":{"v":835.3649106463413,"d":"835"}},{"$nulls":6},{"$f":"EE!J73","v":{"v":1076.6395122814345,"d":"1077"}},{"$f":"EE!J76","v":{"v":1614.9592684221514,"d":"1615"}},null,null,{"$f":"EE!T73","v":{"v":579.7289681515415,"d":"580"}},{"$f":"EE!T76","v":{"v":869.5934522273121,"d":"870"}},{"$nulls":6},{"$f":"EE!J97","v":{"v":3336.596909191919,"d":"3337"}},{"$f":"EE!J100","v":{"v":6196.537117070708,"d":"6197"}},null,null,{"$f":"EE!T97","v":{"v":1796.6291049494946,"d":"1797"}},{"$f":"EE!T100","v":{"v":3336.5969091919187,"d":"3337"}}]
[null,null,"G13","szczyt przedpołudniowy","szczyt popołudniowy","inne"]
[{"$nulls":3},0.846,1.309,0.56]
[]
[null,"Podatek akcyzowy",{"$nulls":5},{"v":5,"d":"5.0000"},"zł/MWh",null,null,{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh",{"$nulls":10},{"v":5,"d":"5.0000"},"zł/MWh"]
[{"$nulls":9},"https://wysokienapiecie.pl/106944-czy-rzad-da-nam-niskie-ceny-pradu/"]
[null,"DYSTRYBUCJA"]
[]
[{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty",{"$nulls":3},"Opłaty",{"$nulls":7},"Opłaty poniżej progu",{"$nulls":3},"Opłaty"]
[{"$nulls":7},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w",{"$nulls":5},"G11","G12","G12w",null,"G11","G12","G12w"]
[null,"S(SVn)","Składnik stały stawki sieciowej",null,null,"zł/miesiąc",null,10.34,10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"H27","v":10.34},10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"T27","v":10.34},10.34,10.34,null,10.34,10.34,10.34,{"$nulls":5},{"$f":"AF27","v":10.34},10.34,10.34,null,10.34,10.34,10.34]
[null,"P(i)","Liczba miesięcy",null,null,"ilość miesięcy",null,{"$f":"IF(H30<>0,IF(L30<>0,3,6),0)","v":3},{"$f":"H28","v":3},{"$f":"H28","v":3},null,{"$f":"IF(L30<>0,IF(P30<>0,3,6),0)","v":6},{"$f":"L28","v":6},{"$f":"L28","v":6},{"$nulls":5},{"$f":"IF(T30<>0,IF(X30<>0,3,6),0)","v":3},{"$f":"T28","v":3},{"$f":"T28","v":3},null,{"$f":"IF(X30<>0,IF(AB30<>0,3,6),0)","v":6},{"$f":"X28","v":6},{"$f":"X28","v":6},{"$nulls":5},{"$f":"IF(AF30<>0,IF(AJ30<>0,3,6),0)","v":3},{"$f":"AF28","v":3},{"$f":"AF28","v":3},null,{"$f":"IF(AJ30<>0,IF(AN30<>0,3,6),0)","v":6},{"$f":"AJ28","v":6},{"$f":"AJ28","v":6},{"$nulls":5},{"$f":"IF(AR30<>0,IF(AV30<>0,3,6),0)","v":3},{"$f":"AR28","v":3},{"$f":"AR28","v":3},null,{"$f":"IF(AV30<>0,IF(AZ30<>0,3,6),0)","v":6},{"$f":"AV28","v":6},{"$f":"AV28","v":6}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej",null,null,"zł/kWh",null,0.2573,{"$nulls":3},0.2573,{"$nulls":7},{"$f":"H29","v":0.2573},{"$nulls":3},0.2573,{"$nulls":7},{"$f":"T29","v":0.2573},{"$nulls":3},0.2573,{"$nulls":7},{"$f":"AF29","v":0.2573},{"$nulls":3},0.2573]
[null,"E(oim)","Ilość energii zużytej",null,null,"kWh",null,{"$f":"H13","v":1680},{"$nulls":3},{"$f":"L13","v":1120},{"$nulls":7},{"$f":"T13","v":{"v":2386.756887560976,"d":"2387"}},{"$nulls":3},{"$f":"X13","v":{"v":1285.1767856097558,"d":"1285"}},{"$nulls":7},{"$f":"AF13","v":{"v":2691.598780703586,"d":"2692"}},{"$nulls":3},{"$f":"AJ13","v":{"v":1449.3224203788536,"d":"1449"}},{"$nulls":7},{"$f":"AR13","v":{"v":9533.134026262627,"d":"9533"}},{"$nulls":3},{"$f":"AV13","v":{"v":5133.2260141414135,"d":"5133"}}]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej dzień",null,null,"zł/kWh",null,null,{"$f":"0.2934","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"I31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"U31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314,{"$nulls":6},{"$f":"AG31","v":0.2934},0.3314,null,null,{"$f":"0.2934","v":0.2934},0.3314]
[null,"S(ZVnm)","Składnik zmienny stawki sieciowej noc",null,null,"zł/kWh",null,null,0.0618,0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"I33","v":0.0618},0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"U33","v":0.0618},0.0527,null,null,0.0618,0.0527,{"$nulls":6},{"$f":"AG33","v":0.0618},0.0527,null,null,0.0618,0.0527]
[null,"S(oSJ)","stawka jakosciowa",null,null,"zł/kWh",null,0.0314,{"$f":"H35","v":0.0314},0.0314,null,0.0314,{"$f":"L35","v":0.0314},0.0314,{"$nulls":5},{"$f":"H35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"X35","v":0.0314},0.0314,{"$nulls":5},{"$f":"T35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"AJ35","v":0.0314},0.0314,{"$nulls":5},{"$f":"AF35","v":0.0314},0.0314,0.0314,null,0.0314,{"$f":"AV35","v":0.0314},0.0314]
[null,"S(OZE)","stawka OZE",null,null,"zł/kWh",null,0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0,{"$nulls":5},0,0,0,null,0,0,0]
[null,"S(ok)","stawka opłaty kogeneracyjnej",null,null,"zł/kWh",null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"H40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"T40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618,{"$nulls":5},{"$f":"AF40","v":0.00618},0.00618,0.00618,null,{"$f":"6.18/1000","v":0.00618},0.00618,0.00618]
[null,"O(a)","opłata abonamentowa",null,null,"zł/miesiąc",null,2.28,2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"H44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"T44","v":2.28},2.28,2.28,null,2.28,2.28,2.28,{"$nulls":5},{"$f":"AF44","v":2.28},2.28,2.28,null,2.28,2.28,2.28]
[null,"Opłata łączna:"]
[]
[{"$nulls":7},"BUDYNEK",{"$nulls":11},"POMPA CIEPŁA SOLANKA / WODA",{"$nulls":11},"POMPA CIEPŁA POWIETRZE / WODA",{"$nulls":11},"OGRZEWANIE BEZPOŚREDNIE"]
[{"$nulls":7},"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA",null,"Energia",{"$nulls":8},{"v":0.23,"d":"23%"},"SUMA"]
[{"$nulls":7},"G12",{"$f":"I14*I15+J14*J15","v":{"v":808.08,"d":"808.08 zł"}},"netto",null,null,{"$f":"M14*M15+N14*N15","v":{"v":657.44,"d":"657.44 zł"}},"netto",{"$nulls":3},{"v":1802.5896,"d":"1,802.59 zł"},null,"G12",{"$f":"U14*U15+V14*V15","v":{"v":1148.0300629168296,"d":"1,148.03 zł"}},"netto",null,null,{"$f":"Y14*Y15+Z14*Z15","v":{"v":754.3987731529267,"d":"754.40 zł"}},"netto",{"$nulls":3},{"v":2339.9874683658,"d":"2,339.99 zł"},null,"G12",{"$f":"AG14*AG15+AH14*AH15","v":{"v":1299.7730512017615,"d":"1,299.77 zł"}},"netto",null,null,{"$f":"AK14*AK15+AL14*AL15","v":{"v":850.7522607623871,"d":"850.75 zł"}},"netto",{"$nulls":3},{"v":2645.1461337159026,"d":"2,645.15 zł"},null,"G12",{"$f":"AS14*AS15+AT14*AT15","v":{"v":4585.437466632324,"d":"4,585.44 zł"}},"netto",null,null,{"$f":"AW14*AW15+AX14*AX15","v":{"v":3013.20367030101,"d":"3,013.20 zł"}},"netto",{"$nulls":3},{"v":9346.328598428001,"d":"9,346.33 zł"}]
[{"$nulls":7},"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":7},"Podwyżka 2025 ?",null,{"v":0.15,"d":"15%"},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}},null,"Opłaty cząstkowe - DYSTRYBUCJA ENERGII:",{"$nulls":9},{"$f":"R59","v":{"v":0.15,"d":"15%"}}]
[{"$nulls":7},"G12",{"$f":"I27*I28+I31*I32+I33*I34+I35*I36+I37*I28+I38*I39+I40*I41+I42*I43+I44*I45","v":{"v":439.11240000000004,"d":"439.11 zł"}},"netto",{"$f":"K62","v":{"v":-63.84,"d":"-63.84 zł"}},null,{"$f":"M27*M28+M31*M32+M33*M34+M35*M36+M37*M28+M38*M39+M40*M41+M42*M43+M44*M45","v":{"v":370.7216,"d":"370.72 zł"}},"netto",{"$nulls":3},{"v":917.57262,"d":"917.57 zł"},null,"G12",{"$f":"IF(U56=0,0,U27*U28+U31*U32+U33*U34+U35*U36+U37*U28+U38*U39+U40*U41+U42*U43+U44*U45)","v":{"v":591.1923470653708,"d":"591.19 zł"}},"netto",null,null,{"$f":"IF(Y56=0,0,Y27*Y28+Y31*Y32+Y33*Y34+Y35*Y36+Y37*Y28+Y38*Y39+Y40*Y41+Y42*Y43+Y44*Y45)","v":{"v":431.76434072750726,"d":"431.76 zł"}},"netto",{"$nulls":3},{"v":1258.23672598524,"d":"1,258.24 zł"},null,"G12",{"$f":"IF(AG56=0,0,AG27*AG28+AG31*AG32+AG33*AG34+AG35*AG36+AG37*AG28+AG38*AG39+AG40*AG41+AG42*AG43+AG44*AG45)","v":{"v":687.9569395123451,"d":"687.96 zł"}},"netto",null,null,{"$f":"IF(AK56=0,0,AK27*AK28+AK31*AK32+AK33*AK34+AK35*AK36+AK37*AK28+AK38*AK39+AK40*AK41+AK42*AK43+AK44*AK45)","v":{"v":467.0851984171218,"d":"467.09 zł"}},"netto",{"$nulls":3},{"v":1420.7018296532442,"d":"1,420.70 zł"},null,"G12",{"$f":"IF(AS56=0,0,AS27*AS28+AS31*AS32+AS33*AS34+AS35*AS36+AS37*AS28+AS38*AS39+AS40*AS41+AS42*AS43+AS44*AS45)","v":{"v":2128.949779771192,"d":"2,128.95 zł"}},"netto",null,null,{"$f":"IF(AW56=0,0,AW27*AW28+AW31*AW32+AW33*AW34+AW35*AW36+AW37*AW28+AW38*AW39+AW40*AW41+AW42*AW43+AW44*AW45)","v":{"v":1285.3475737229492,"d":"1,285.35 zł"}},"netto",{"$nulls":3},{"v":4199.585744797793,"d":"4,199.59 zł"}]
[]
[{"$nulls":8},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"I68+I68*N61","v":{"v":5,"d":"5.00 zł"}},{"$f":"ROUND((H13+L13)/1000,0)","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"U68+U68*Z61","v":{"v":5,"d":"5.00 zł"}},{"$f":"O68","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AG68+AG68*AL61","v":{"v":5,"d":"5.00 zł"}},{"$f":"AA68","v":3},{"$nulls":5},{"$f":"H21","v":{"v":5,"d":"5.00 zł"}},"netto",null,null,"z VAT 23%",{"$f":"AS68+AS68*AX61","v":{"v":5,"d":"5.00 zł"}},{"$f":"AM68","v":3}]
[]
[{"$nulls":16},{"$f":"Q54","v":{"v":0.23,"d":"23%"}},"zł/kWh",{"$nulls":10},{"$f":"Y72","v":{"v":0,"d":"0%"}},"zł/kWh",{"$nulls":10},{"v":0.23,"d":"23%"},"zł/kWh",{"$nulls":10},{"$f":"AW72","v":{"v":0,"d":"0%"}},"zł/kWh"]
[{"$nulls":7},"G12w",{"v":1223.2628,"d":"1,223.26 zł"},"netto",null,null,{"v":1049.2672,"d":"1,049.27 zł"},"netto",null,null,{"v":2850.091821,"d":"2,850.09 zł"},{"$f":"Q75/(I17+J17+M17+N17+Q17+R17)","v":{"v":1.0178899360714286,"d":"1.02 zł"}},null,"G12w",{"v":1665.328161063872,"d":"1,665.33 zł"},"netto",null,null,{"v":1167.1881409448838,"d":"1,167.19 zł"},"netto",null,null,{"v":3656.898320299897,"d":"3,656.90 zł"},{"$f":"AC75/(U17+V17+Y17+Z17+AC17+AD17)","v":{"v":0.9959053310301622,"d":"1.00 zł"}},null,"G12w",{"v":1910.0979081465066,"d":"1,910.10 zł"},"netto",null,null,{"v":1343.6787155845568,"d":"1,343.68 zł"},"netto",null,null,{"v":4201.947014441565,"d":"4,201.95 zł"},{"$f":"AO75/(AG17+AH17+AK17+AL17+AO17+AP17)","v":{"v":1.014737255406641,"d":"1.01 zł"}},null,"G12w",{"v":6404.269501165405,"d":"6,404.27 zł"},"netto",null,null,{"v":4207.790912730151,"d":"4,207.79 zł"},"netto",null,null,{"v":13611.451088353184,"d":"13,611.45 zł"},{"$f":"BA75/(AS17+AT17+AW17+AX17+BA17+BB17)","v":{"v":0.9280728859004749,"d":"0.93 zł"}}]
[{"$nulls":8},{"$f":"((I56+I63)*(1+$Q$54)+$N$68*$O$68)/H13","v":{"v":0.9220515785714287,"d":"0.92"}},"zł/kWh",null,null,{"$f":"((M56+M63)*(1+$Q$54)+$N$68*$O$68)/L13","v":{"v":1.1425346142857145,"d":"1.14"}},"zł/kWh",{"$nulls":6},{"$f":"((U56+U63)*(1+$Q$54)+$N$68*$O$68)/T13","v":{"v":0.9025818991055791,"d":"0.90"}},"zł/kWh",null,null,{"$f":"((Y56+Y63)*(1+$Q$54)+$N$68*$O$68)/X13","v":{"v":1.1469088506555924,"d":"1.15"}},"zł/kWh",{"$nulls":6},{"$f":"((AG56+AG63)*(1+$Q$54)+$N$68*$O$68)/AF13","v":{"v":0.9139207173869092,"d":"0.91"}},"zł/kWh",null,null,{"$f":"((AK56+AK63)*(1+$Q$54)+$N$68*$O$68)/AJ13","v":{"v":1.1287620006341725,"d":"1.13"}},"zł/kWh",{"$nulls":6},{"$f":"((AS56+AS63)*(1+$Q$54)+$N$68*$O$68)/AR13","v":{"v":0.867888386996689,"d":"0.87"}},"zł/kWh",null,null,{"$f":"((AW56+AW63)*(1+$Q$54)+$N$68*$O$68)/AV13","v":{"v":1.0329212108608707,"d":"1.03"}},"zł/kWh"]
[]
[]
[]
[null,"ENERGIA"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"DYSTRYBUCJA"]

{"sheet":"PGNiG","index":18,"n_rows":77,"n_cols":21,"rows_kept":69,"cut":true,"hidden":true,"merged":[[4,1,4,11],[5,7,5,8],[5,10,5,11],[6,7,6,8],[6,10,6,11],[7,1,7,2],[7,7,7,8],[7,10,7,11],[18,1,18,11],[20,1,20,2],[20,7,20,8],[20,10,20,11],[32,1,32,7],[34,4,34,5],[50,1,51,2],[62,0,68,0]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":7},"Obowiązuje dla roku 2025"]
[null,null,"Stan: ","2025-05-29",null,2025,null,"Sprzedaż","TAK",{"$nulls":5},"Do końca 06/2025 obowiązuje taryfa na sprzedaż paliwa gazowego jak w drugiej połowie 2024"]
[null,null,"Taryfy W",{"$nulls":4},"Dystrybucja","TAK",{"$nulls":5},"Wzrost opłat dystrybucyjnych średnio o 24,7%"]
[{"$nulls":14},"Od lipca nowe taryfy zatwierdzone przez URE. Spadek ceny paliwa o 14%"]
[null,"PALIWO"]
[{"$nulls":10},"2 połowa roku"]
[{"$nulls":10},{"$f":"1-H7","v":{"v":1,"d":"100%"}}]
[null,"Grupa taryfowa",null,null,"Roczna ilość paliwa","Ilość rozliczeń",{"$nulls":4},"Ceny"]
[{"$nulls":10},"Paliwo","Abonament"]
[{"$nulls":4},"[m3/rok]","[i/rok]",{"$nulls":4},"[zł/kWh] netto","[zł/m-c]"]
[null,"W-1.1",null,null,"<300",1,{"$nulls":4},0.20426,{"v":3.35,"d":"3.35 zł"}]
[null,"W-1.2",null,null,"<300",2,{"$nulls":4},0.20426,{"v":4.29,"d":"4.29 zł"}]
[null,"W-2.1",null,null,"300 < a < 1200",1,{"$nulls":4},0.20426,{"v":5.49,"d":"5.49 zł"}]
[null,"W-2.2",null,null,"300 < a < 1200",2,{"$nulls":4},0.20426,{"v":6.3,"d":"6.30 zł"}]
[null,"W-3.6",null,null,"1200 < a < 8000",6,{"$nulls":4},0.20426,{"v":6.4,"d":"6.40 zł"}]
[null,"W-3.9",null,null,"1200 < a < 8000",9,{"$nulls":4},0.20426,{"v":8.02,"d":"8.02 zł"}]
[null,"W-4",null,null,"> 8000",12,{"$nulls":4},0.20426,{"v":16.11,"d":"16.11 zł"}]
[]
[null,"DYSTRYBUCJA"]
[]
[null,"Grupa taryfowa",{"$nulls":8},"Ceny",null,null,"Wsp. konwersji Wk"]
[{"$nulls":10},"Stawka opłaty stałej","Stawka opłaty zmiennej",null,"grupa E"]
[{"$nulls":7},{"v":0.247,"d":"24.70%"},null,null,"[zł/m-c]","[zł/kWh]",null,"[kWh/m3]"]
[null,"W-1.1",{"$nulls":5},6.01,{"$f":"5.706/100","v":{"v":0.05706000000000001,"d":"0.05706"}},null,{"$f":"H24*$H$23+H24","v":7.49447},{"$f":"I24+I24*$H$23","v":{"v":0.07115382,"d":"0.07115"}},null,10.972]
[null,"W-1.2",{"$nulls":5},7.05,{"$f":"5.706/100","v":{"v":0.05706000000000001,"d":"0.05706"}},null,{"$f":"H25*$H$23+H25","v":8.79135},{"$f":"I25+I25*$H$23","v":{"v":0.07115382,"d":"0.07115"}}]
[null,"W-2.1",{"$nulls":5},13.04,{"$f":"4.756/100","v":{"v":0.047560000000000005,"d":"0.04756"}},null,16.26088,{"v":0.059307320000000004,"d":"0.05931"}]
[null,"W-2.2",{"$nulls":5},14.92,{"$f":"4.756/100","v":{"v":0.047560000000000005,"d":"0.04756"}},null,18.60524,{"v":0.059307320000000004,"d":"0.05931"}]
[null,"W-3.6",{"$nulls":5},42.41,{"$f":"4.42/100","v":{"v":0.044199999999999996,"d":"0.04420"}},null,52.88526999999999,{"v":0.0551174,"d":"0.05512"}]
[null,"W-3.9",{"$nulls":5},45.61,{"$f":"4.42/100","v":{"v":0.044199999999999996,"d":"0.04420"}},null,56.87567,{"v":0.0551174,"d":"0.05512"}]
[null,"W-4",{"$nulls":5},204.77,{"$f":"4.407/100","v":0.04407},null,255.34819000000002,{"v":0.05495529,"d":"0.05496"}]
[]
[]
[null,"Opłaty łączne - SPRZEDAŻ I DYSTRYBUCJA ENERGII:"]
[]
[null,"Grupa taryfowa",null,null,"Energia CO i CWU"]
[null,{"$f":"IF(F56<300,\"W-1.2\",IF(F56<1200,\"W-2.2\",IF(F56<8000,\"W-3.6\",\"W-4\")))","v":"W-3.6"},"z solarami"]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa"]
[null,"Kocioł tradycyjny",null,{"$f":"H6","v":0},{"$f":"(E36+F36)/N24","v":{"v":1323.3409077652207,"d":"1323"}},{"$f":"E42/B43","v":{"v":1538.7684974014194,"d":"1539"}},{"$f":"E42*$N$24","v":{"v":14519.69644,"d":"14520"}},{"$f":"F42*$N$24","v":{"v":16883.367953488374,"d":"16883"}},{"$f":"VLOOKUP($B$36,$B$11:$L$17,10,0)*$H$42+VLOOKUP($B$36,$B$11:$L$17,11,0)*12","v":{"v":3525.3967381795355,"d":"3,525.40 zł"}},{"$f":"VLOOKUP($B$36,$B$24:$L$30,10,0)*12+VLOOKUP($B$36,$B$24:$L$30,11,)*H42","v":{"v":1565.1905848396,"d":"1,565.19 zł"}},{"$f":"(J42+I42)*$K$41+(J42+I42)","v":{"v":6261.4224073135365,"d":"6,261.42 zł"}},{"$f":"K42/F42","v":{"v":4.069112681918985,"d":"4.07 zł"}}]
[null,{"$f":"'[2]2024'!G47/100","v":{"v":0.86,"d":"86%"}}]
[{"$nulls":3},"suma",{"$f":"E42+E43","v":{"v":1323.3409077652207,"d":"1323"}},{"$f":"F42+F43","v":{"v":1538.7684974014194,"d":"1539"}},{"$f":"G42+G43","v":{"v":14519.69644,"d":"14520"}},{"$f":"H42+H43","v":{"v":16883.367953488374,"d":"16883"}},null,null,{"$f":"K42+K43","v":{"v":6261.4224073135365,"d":"6,261.42 zł"}},{"$f":"K44/F44","v":{"v":4.069112681918985,"d":"4.07 zł"}},null,{"$f":"K44/H44","v":{"v":0.3708633505212345,"d":"0.37 zł"}}]
[]
[null,{"$f":"'[2]2024'!G50/100","v":{"v":0.92,"d":"92%"}}]
[{"$nulls":3},"suma",{"$f":"E46+E47","v":{"v":1323.3409077652207,"d":"1323"}},{"$f":"F46+F47","v":{"v":1438.4140301795876,"d":"1438"}},{"$f":"G46+G47","v":{"v":14519.69644,"d":"14520"}},{"$f":"H46+H47","v":{"v":15782.278739130434,"d":"15782"}},null,null,{"$f":"K46+K47","v":{"v":5910.137288480045,"d":"5,910.14 zł"}},{"$f":"K48/F48","v":{"v":4.108787292447473,"d":"4.11 zł"}},null,{"$f":"K48/H48","v":{"v":0.3744793376273672,"d":"0.37 zł"}}]
[]
[]
[{"$nulls":4},"Zużycie","Zużycie po sprawności","Zużycie","Zużycie po sprawności","Paliwo","Dystrybucja","Suma 23%","Koszt paliwa",null,"Oszczędność dzięki instalacji solarnej"]
[{"$nulls":4},"m3/rok","m3/rok","kWh/rok","kWh/rok","[zł/rok/netto]","[zł/rok/netto]",{"v":0.23,"d":"23%"}]
[null,"Kocioł tradycyjny",null,{"$f":"H18","v":0},{"$f":"E42-J76","v":{"v":1181.1774130514036,"d":"1181"}},{"$f":"E54/B55","v":{"v":1373.4621081993066,"d":"1373"}},{"$f":"E54*$N$24","v":{"v":12959.878576,"d":"12960"}},{"$f":"F54*$N$24","v":{"v":15069.626251162792,"d":"15070"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$54+VLOOKUP($B$37,$B$11:$L$17,11,0)*12","v":{"v":3154.921858062512,"d":"3,154.92 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*12+VLOOKUP($B$37,$B$24:$L$30,11,)*H54","v":{"v":1465.22185793584,"d":"1,465.22 zł"}},{"$f":"(J54+I54)*$K$41+(J54+I54)","v":{"v":5682.776770677974,"d":"5,682.78 zł"}},{"$f":"K54/F54","v":{"v":4.137556279676652,"d":"4.14 zł"}},null,{"$f":"K54/H54","v":{"v":0.37710137437811264,"d":"0.38 zł"}}]
[null,{"$f":"B43","v":{"v":0.86,"d":"86%"}},null,{"$f":"K18","v":0}]
[]
[null,"Kocioł kondensacyjny",null,{"$f":"H18","v":0},{"$f":"E46-J76","v":{"v":1181.1774130514036,"d":"1181"}},{"$f":"E58/B59","v":{"v":1283.888492447178,"d":"1284"}},{"$f":"E58*$N$24","v":{"v":12959.878576,"d":"12960"}},{"$f":"F58*$N$24","v":{"v":14086.824539130435,"d":"14087"}},{"$f":"VLOOKUP($B$37,$B$11:$L$17,10,0)*$H$58+VLOOKUP($B$37,$B$11:$L$17,11,0)*12","v":{"v":2954.1747803627827,"d":"2,954.17 zł"}},{"$f":"VLOOKUP($B$37,$B$24:$L$30,10,0)*12+VLOOKUP($B$37,$B$24:$L$30,11,)*H58","v":{"v":1411.0523828530677,"d":"1,411.05 zł"}},{"$f":"(J58+I58)*$K$41+(J58+I58)","v":{"v":5369.229410755495,"d":"5,369.23 zł"}},{"$f":"K58/F58","v":{"v":4.1820060249324165,"d":"4.18 zł"}},null,{"$f":"K58/H58","v":{"v":0.3811525724510041,"d":"0.38 zł"}}]
[null,{"$f":"B47","v":{"v":0.92,"d":"92%"}},null,{"$f":"K18","v":0}]
[{"$nulls":3},"suma",{"$f":"E58+E59","v":{"v":1181.1774130514036,"d":"1181"}},{"$f":"F58+F59","v":{"v":1283.888492447178,"d":"1284"}},{"$f":"G58+G59","v":{"v":12959.878576,"d":"12960"}},{"$f":"H58+H59","v":{"v":14086.824539130435,"d":"14087"}},null,null,{"$f":"K58+K59","v":{"v":5369.229410755495,"d":"5,369.23 zł"}},{"$f":"K60/F60","v":{"v":4.1820060249324165,"d":"4.18 zł"}},null,{"$f":"K60/H60","v":{"v":0.3811525724510041,"d":"0.38 zł"}}]
[]
[2024,"Co byłoby gdyby nie zamrożenie cen?"]
[null,"Cena energii na Towarowej Giełdzie Energii na 30.07.2023 wynosiła średnio",{"$nulls":5},249.15,"PLN/MWh"]
[null,"https://tge.pl/gaz-otf",{"$nulls":5},{"$f":"H64/1000","v":0.24915},"zł/kWh"]
[null,"Max ",295,"PLN/MWh",null,"Wybrana",null,{"$f":"VLOOKUP(F3,R68:U71,4,0)","v":{"$error":"#N/A"}},"zł/kWh"]
[null,"Min",214,"PLN/MWh",{"$nulls":7},"2024 - prognoza PGNiG przed zmianą",{"$nulls":5},"2024 PGNiG prognoza",null,null,516.73]
[{"$nulls":11},"2024 - prognoza na bazie TGE (30.07.2023)",{"$nulls":5},"2024 TGE",null,null,249.15]
[{"$nulls":11},"2023 - zamrożona",{"$nulls":5},"Zamrożona",null,null,200.17]
[null,"Instalacja solarna na potrzeby wspomagania przygotowania CWU"]
[null,"Instalacja solarna - powierzchnia",{"$nulls":4},{"$f":"2.3*2","v":4.6},"m2"]
[null,"Energia roczna uzyskana z 1 m2 kolektora (optymalnie)",{"$nulls":4},525,"kWh/m2/rok",null,"60% zapotrzebowania"]
[null,"Energia roczna uzyskana z instalacji (optymalnie)",{"$nulls":4},{"$f":"G74*G73","v":2415},"kWh/rok",null,{"$f":"IF(F36*0.6>G75,G75,F36*0.6)","v":1559.817864},"kWh/rok"]
[null,"Ilość ekwiwalentu gazu ziemnego",{"$nulls":4},{"$f":"G75/$N$24","v":220.10572366022603},"m3/rok",null,{"$f":"J75/$N$24","v":142.16349471381702},"m3/rok"]
[null,"Sprawność kotła"]

{"sheet":"Meteo","index":19,"n_rows":8764,"n_cols":56,"rows_kept":69,"cut":true,"hidden":true,"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[null,"Meteo","https://www.gov.pl/web/fundusze-regiony/dane-do-obliczen-energetycznych-budynkow",{"$nulls":9},"Wybór:",{"$f":"Obliczenia!AE67","v":"Zakopane"}]
[{"$nulls":3},"Koszalin","Ustka","Lębork","Łeba","Hel","Gdańsk","Elbląg","Kętrzyn","Suwałki","Świnoujście","Szczecin","Piła","Chojnice","Bydgoszcz","Toruń","Mława","Olsztyn","Mikołajki","Ostrołęka","Białystok","Gorzów Wielkopolski","Słubice","Poznań","Koło","Płock","Warszawa","Siedlce","Zielona Góra","Legnica","Leszno","Wrocław","Kalisz","Wieluń","Łódź","Lublin","Jelenia Góra","Kłodzko","Opole","Racibórz","Częstochowa","Katowice","Kraków","Kielce","Tarnów","Rzeszów","Sandomierz","Zamość","Bielsko Biała","Zakopane","Nowy Sącz","Krosno","Lesko","Przemyśl"]
[{"$nulls":3},-16,-16,-16,-16,-16,-16,-18,-22,-24,-16,-16,-18,-18,-18,-20,-20,-22,-22,-20,-22,-18,-18,-18,-18,-20,-20,-22,-18,-18,-18,-18,-18,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-20,-24,-20,-20,-22,-20]
[{"$nulls":3},"Koszalin","Ustka","Lębork","Łeba","Hel","Gdańsk","Elbląg","Kętrzyn","Suwałki","Świnoujście","Szczecin","Piła","Chojnice","Bydgoszcz","Toruń","Mława","Olsztyn","Mikołajki","Ostrołęka","Białystok","Gorzów Wielkopolski","Słubice","Poznań","Koło","Płock","Warszawa","Siedlce","Zielona Góra","Legnica","Leszno","Wrocław","Kalisz","Wieluń","Łódź","Lublin","Jelenia Góra","Kłodzko","Opole","Racibórz","Częstochowa","Katowice","Kraków","Kielce","Tarnów","Rzeszów","Sandomierz","Zamość","Bielsko Biała","Zakopane","Nowy Sącz","Krosno","Lesko","Przemyśl"]
[1,"Białystok",null,-7.2,-4.5,1.8,3.6,4.6,1.4,-11.2,3.6,-24.9,4.3,-0.9,-3.8,-4.4,0.3,0.2,3.2,3.8,3.2,-1.7,3.7,-2.2,-1.4,-3.4,-0.8,0.3,0.6,2.7,-1.5,1.4,-1.2,-1.1,-1.6,-6.1,-4.3,1.2,4.2,-7.8,-8.7,-2.5,2.8,-11.1,2.1,-2,-6,4.4,-2.1,-3.7,-8,-6.3,-4.9,1,-6,2.2]
[2,"Bielsko Biała",null,-7.7,-4.7,1.4,3.6,4.5,1.3,-11.7,3.3,-25.3,3.9,-0.7,-3.3,-4,0.1,0.1,2.5,3.6,3.1,-1.6,3.9,-2.4,-1,-2.8,-0.9,0.2,0.6,2.5,-1.7,1.3,-1.8,-2.4,-1.7,-5.1,-4.1,1.2,3.9,-8.2,-8.9,-3.2,3.1,-10.2,1.7,-1.4,-6,4.5,-1.7,-4.4,-8.4,-7.5,-5.6,0.9,-6.2,2.1]
[3,"Bydgoszcz",null,-8.1,-4.8,1,3.6,4.3,1.1,-12.3,3.1,-25.8,3.5,-0.6,-2.7,-3.6,-0.1,0.1,1.9,3.4,3,-1.6,4.1,-2.5,-0.7,-2.3,-0.9,0,0.6,2.3,-1.8,1.3,-2.4,-3.7,-1.9,-4,-4,1.3,3.5,-8.7,-9.2,-3.9,3.5,-9.4,1.2,-0.9,-6,4.6,-1.2,-5.2,-8.9,-8.6,-6.2,0.7,-6.4,2.1]
[4,"Chojnice",null,-8.6,-5,0.6,3.6,4.2,1,-12.8,2.8,-26.2,3.1,-0.4,-2.2,-3.2,-0.3,0,1.2,3.2,2.9,-1.5,4.3,-2.7,-0.3,-1.7,-1,-0.1,0.6,2.1,-2,1.2,-3,-5,-2,-3,-3.8,1.3,3.2,-9.1,-9.4,-4.6,3.8,-8.5,0.8,-0.3,-6,4.7,-0.8,-5.9,-9.3,-9.8,-6.9,0.6,-6.6,2]
[5,"Częstochowa",null,-8.9,-5.7,0.8,3.3,4.1,0.7,-12.9,2.6,-25.6,2.8,0.1,-2,-2.7,-0.5,-0.2,1.4,3,2.8,-1.5,4,-2.7,-0.3,-1.4,-1.4,-0.2,0.7,1.9,-2,1.2,-3,-5.1,-2.2,-3.2,-3.5,1.3,2.8,-9.2,-9.3,-4.6,3.3,-9,2,-0.1,-5.6,4.6,-0.5,-6,-9.2,-10.4,-7.3,0.4,-6.6,2]
[6,"Elbląg",null,-9.1,-6.4,1.1,3.1,3.9,0.4,-13,2.4,-25,2.6,0.6,-1.8,-2.1,-0.6,-0.4,1.5,2.8,2.7,-1.5,3.6,-2.7,-0.2,-1.1,-1.7,-0.3,0.7,1.8,-2.1,1.1,-3,-5.3,-2.4,-3.4,-3.3,1.3,2.5,-9.3,-9.3,-4.6,2.9,-9.4,3.1,0.1,-5.3,4.5,-0.1,-6.2,-9.1,-11.1,-7.8,0.2,-6.6,2]
[7,"Gdańsk",null,-9.4,-7.1,1.3,2.8,3.8,0.1,-13.1,2.2,-24.4,2.3,1.1,-1.6,-1.6,-0.8,-0.6,1.7,2.6,2.6,-1.5,3.3,-2.7,-0.2,-0.8,-2.1,-0.4,0.8,1.6,-2.1,1.1,-3,-5.4,-2.6,-3.6,-3,1.3,2.1,-9.4,-9.2,-4.6,2.4,-9.9,4.3,0.3,-4.9,4.4,0.2,-6.3,-9,-11.7,-8.2,0,-6.6,2]
[8,"Gorzów Wielkopolski",null,-9.6,-6.8,1.7,2.6,3.5,0.4,-12.8,2.1,-23.4,2.4,1.3,-1.1,-1.3,-1,-0.5,1.6,2.3,2.9,-0.9,3.5,-2.3,0,-0.7,-2.2,-0.5,0.8,1.4,-2.2,1.3,-2.8,-5,-2.3,-3.4,-2.9,1.2,2,-8,-9,-3.4,2.2,-9.7,4.5,0.4,-4.9,4.8,0.5,-5.7,-8,-9.8,-7.1,0.3,-4.9,2.3]
[9,"Hel",null,-9.9,-6.5,2.1,2.5,3.2,0.6,-12.4,2.1,-22.3,2.6,1.4,-0.7,-1,-1.3,-0.5,1.6,2,3.3,-0.3,3.6,-1.9,0.2,-0.6,-2.4,-0.7,0.8,1.2,-2.2,1.6,-2.6,-4.5,-1.9,-3.2,-2.8,1,1.9,-6.5,-8.7,-2.3,2,-9.5,4.8,0.4,-4.8,5.2,0.9,-5,-7,-7.8,-6,0.6,-3.3,2.5]
[10,"Jelenia Góra",null,-10.1,-6.2,2.5,2.3,2.9,0.9,-12.1,2,-21.3,2.7,1.6,-0.2,-0.7,-1.5,-0.4,1.5,1.7,3.6,0.3,3.8,-1.5,0.4,-0.5,-2.5,-0.8,0.8,1,-2.3,1.8,-2.4,-4.1,-1.6,-3,-2.7,0.9,1.8,-5.1,-8.5,-1.1,1.8,-9.3,5,0.5,-4.8,5.6,1.2,-4.4,-6,-5.9,-4.9,0.9,-1.6,2.8]
[11,"Kalisz",null,-9.6,-5.4,2.4,2.1,3.1,0.9,-11.2,1.9,-19.7,2.7,1.7,0,-0.4,-1.4,-0.6,1.6,1.6,3.7,0.5,3.7,-1.2,0.7,-0.1,-2.1,-1,1,1.4,-1.6,2.3,-1.8,-3.4,-1.6,-3.1,-2.2,1.3,2,-3.6,-7.6,-0.4,1.9,-7.2,5.1,0.9,-5,6.5,1.3,-4.1,-5.1,-4.3,-3.3,1.1,-0.4,2.3]
[12,"Katowice",null,-9.1,-4.7,2.2,1.9,3.4,0.9,-10.2,1.8,-18.1,2.7,1.9,0.2,0,-1.3,-0.9,1.7,1.6,3.7,0.6,3.7,-0.8,0.9,0.2,-1.6,-1.3,1.1,1.7,-1,2.7,-1.1,-2.6,-1.5,-3.1,-1.8,1.7,2.2,-2.1,-6.8,0.4,1.9,-5.1,5.1,1.2,-5.1,7.5,1.5,-3.7,-4.3,-2.7,-1.8,1.4,0.7,1.9]
[13,"Kętrzyn",null,-8.6,-3.9,2.1,1.7,3.6,0.9,-9.3,1.7,-16.5,2.7,2,0.4,0.3,-1.2,-1.1,1.8,1.5,3.8,0.8,3.6,-0.5,1.2,0.6,-1.2,-1.5,1.3,2.1,-0.3,3.2,-0.5,-1.9,-1.5,-3.2,-1.3,2.1,2.4,-0.6,-5.9,1.1,2,-3,5.2,1.6,-5.3,8.4,1.6,-3.4,-3.4,-1.1,-0.2,1.6,1.9,1.4]
[14,"Kielce",null,-7.8,-3.9,2.3,1.8,3.3,1.3,-9.6,1.2,-16.5,2.3,2.5,0.6,0.5,-1.1,-1,1.4,1.1,3.2,0.8,3.5,-0.3,1.5,0.5,-1.4,-1.8,1,2,-0.2,2.5,-0.6,-2,-1.5,-3.7,-1,2,1.3,-0.7,-5.3,1,1.7,-3.3,4.7,2,-5.2,7.3,1.9,-3.6,-4.2,-0.8,-0.5,1.1,1,1]
[15,"Kłodzko",null,-7,-3.9,2.4,2,3.1,1.6,-9.8,0.8,-16.4,1.9,2.9,0.8,0.7,-1,-0.9,0.9,0.6,2.5,0.8,3.3,-0.1,1.7,0.5,-1.6,-2.1,0.8,2,0,1.8,-0.7,-2.1,-1.6,-4.3,-0.7,2,0.3,-0.9,-4.6,0.8,1.5,-3.5,4.3,2.5,-5.2,6.1,2.1,-3.8,-5,-0.6,-0.9,0.5,0.1,0.6]
[16,"Koło",null,-6.2,-3.9,2.6,2.1,2.8,2,-10.1,0.3,-16.4,1.5,3.4,1,0.9,-0.9,-0.8,0.5,0.2,1.9,0.8,3.2,0.1,2,0.4,-1.8,-2.4,0.5,1.9,0.1,1.1,-0.8,-2.2,-1.6,-4.8,-0.4,1.9,-0.8,-1,-4,0.7,1.2,-3.8,3.8,2.9,-5.1,5,2.4,-4,-5.8,-0.3,-1.2,0,-0.8,0.2]
[17,"Koszalin",null,-6.9,-4.4,2.8,1.4,2.6,2.5,-10.1,0.2,-16.9,1.3,3.7,1.3,1.3,-0.5,-0.9,0.2,0.3,1.8,1,3.1,0.1,2.1,0.8,-2.1,-2.3,0.3,1.6,0,0.4,-0.9,-2.3,-2,-4.8,-0.4,1.6,-0.7,-1.1,-4,0.4,1,-4.4,2.7,2.8,-5.1,3.6,2.3,-3.4,-5.5,0,-2.2,-0.3,-1.6,0.4]
[18,"Kraków",null,-7.5,-4.9,2.9,0.8,2.4,2.9,-10.1,0.1,-17.4,1.1,4,1.5,1.6,0,-1,-0.1,0.4,1.7,1.2,2.9,0.1,2.3,1.3,-2.4,-2.2,0,1.2,-0.1,-0.2,-1.1,-2.5,-2.4,-4.8,-0.3,1.2,-0.5,-1.1,-4.1,0.1,0.7,-4.9,1.5,2.7,-5.1,2.3,2.2,-2.8,-5.3,0.2,-3.3,-0.6,-2.3,0.6]
[19,"Krosno",null,-8.2,-5.4,3.1,0.1,2.2,3.4,-10.1,0,-17.9,0.9,4.3,1.8,2,0.4,-1.1,-0.4,0.5,1.6,1.4,2.8,0.1,2.4,1.7,-2.7,-2.1,-0.2,0.9,-0.2,-0.9,-1.2,-2.6,-2.8,-4.8,-0.3,0.9,-0.4,-1.2,-4.1,-0.2,0.5,-5.5,0.4,2.6,-5.1,0.9,2.1,-2.2,-5,0.5,-4.3,-0.9,-3.1,0.8]
[20,"Legnica",null,-7.8,-6.1,2.8,0.3,1.7,3.3,-10.2,0.1,-17.2,0.8,4.7,2.3,2.5,0.8,-1.4,-0.5,0.5,1.5,1.5,2.7,0.1,2.9,1.9,-2.8,-2.6,-0.8,0.6,-0.2,-1.5,-1.2,-2.8,-2.9,-5.1,0.2,0.6,-0.3,-0.9,-4.2,0,0.7,-5.8,-0.1,2.3,-5,0.5,2.1,-1.7,-5,0.8,-4.6,-1,-3.7,0.5]
[21,"Lesko",null,-7.4,-6.7,2.6,0.5,1.1,3.1,-10.4,0.3,-16.4,0.6,5.2,2.8,3,1.2,-1.6,-0.5,0.6,1.4,1.6,2.7,0,3.4,2.2,-2.8,-3.1,-1.3,0.4,-0.2,-2.2,-1.1,-2.9,-3.1,-5.5,0.6,0.2,-0.3,-0.5,-4.3,0.1,0.8,-6.1,-0.7,2.1,-5,0,2.2,-1.1,-4.9,1,-4.9,-1.1,-4.2,0.2]
[22,"Leszno",null,-7,-7.4,2.3,0.7,0.6,3,-10.5,0.4,-15.7,0.5,5.6,3.3,3.5,1.6,-1.9,-0.6,0.6,1.3,1.7,2.6,0,3.9,2.4,-2.9,-3.6,-1.9,0.1,-0.2,-2.8,-1.1,-3.1,-3.2,-5.8,1.1,-0.1,-0.2,-0.2,-4.4,0.3,1,-6.4,-1.2,1.8,-4.9,-0.4,2.2,-0.6,-4.9,1.3,-5.2,-1.2,-4.8,-0.1]
[23,"Lębork",null,-7.8,-7.7,2.4,0.6,0.7,3,-10.4,0.4,-15.6,0.5,5.7,3.7,3.9,2.1,-2.1,-0.8,0.6,1.5,1.6,2.5,0,4.1,2.7,-3.2,-3.8,-1.7,-0.2,-0.2,-2.8,-1.3,-3.3,-3.3,-5.8,1.3,-0.5,-0.4,-0.3,-4.4,0.3,0.9,-6.3,-1.6,1.6,-4.9,-0.2,2.1,-0.4,-5,0.8,-4.9,-1.3,-4.4,0.1]
[24,"Lublin",null,-8.7,-7.9,2.4,0.6,0.7,3.1,-10.4,0.5,-15.4,0.5,5.8,4,4.2,2.5,-2.4,-1.1,0.5,1.7,1.4,2.3,0,4.2,2.9,-3.5,-4.1,-1.4,-0.5,-0.2,-2.8,-1.5,-3.4,-3.3,-5.9,1.6,-0.8,-0.6,-0.5,-4.5,0.4,0.7,-6.1,-2.1,1.4,-4.8,-0.1,2,-0.1,-5.1,0.4,-4.5,-1.5,-4,0.2]
[25,"Łeba",null,-9.5,-8.2,2.5,0.5,0.8,3.1,-10.3,0.5,-15.3,0.5,5.9,4.4,4.6,3,-2.6,-1.3,0.5,1.9,1.3,2.2,0,4.4,3.2,-3.8,-4.3,-1.2,-0.8,-0.2,-2.8,-1.7,-3.6,-3.4,-5.9,1.8,-1.2,-0.8,-0.6,-4.5,0.4,0.6,-6,-2.5,1.2,-4.8,0.1,1.9,0.1,-5.2,-0.1,-4.2,-1.6,-3.6,0.4]
[26,"Łódź",null,-9.4,-7.8,2.6,0.3,0.8,3.1,-9.7,0.5,-15.5,0.3,6.1,4.4,4.9,3.2,-2.9,-1.3,0.2,1.8,1.3,2.2,0,4.6,3.3,-4.7,-4.8,-1.2,-0.9,-0.1,-2.8,-1.8,-3.6,-3.6,-6.7,1.9,-1.4,-1.2,-0.5,-4.6,0.4,0.5,-5.8,-2.5,1.1,-5,0.2,1.6,0.4,-5.4,0,-4,-1.6,-3.4,-0.1]
[27,"Mikołajki",null,-9.2,-7.4,2.6,0.2,0.7,3.1,-9.1,0.6,-15.6,0.1,6.2,4.4,5.1,3.4,-3.1,-1.3,0,1.7,1.2,2.2,-0.1,4.7,3.5,-5.7,-5.2,-1.3,-1.1,-0.1,-2.8,-2,-3.6,-3.8,-7.4,2,-1.6,-1.6,-0.5,-4.6,0.4,0.3,-5.7,-2.4,1.1,-5.1,0.4,1.3,0.6,-5.5,0,-3.8,-1.7,-3.1,-0.5]
[{"$nulls":3},-6.4,2.2,2.6,1.9,1.7,3.2,-6.9,-4.3,-9.3,0.8,-0.2,-1.4,-1,-0.7,-4,-3.5,-4.5,-1.2,1,-5.8,-4.6,-1.3,-2,-4.8,-3.9,-3.4,-4.1,-3.9,-2.7,-6.4,-5.9,-4.5,-3.9,-0.6,-4,-1.9,-0.3,0.9,1.5,-5.4,-6.9,-1.8,-1.3,-2,-5.4,0.5,0.9,-5.8,-2.5,-1.7,-1.3,-2,-5.9]
[{"$nulls":3},1.5,3.7,-3.7,-5.7,-4.4,-4.7,0.9,-2.9,-0.4,-2.9,-5,-5.4,-7.3,-6.9,-2.5,-10.7,-2.8,1.3,-8.9,-6.9,-2.5,-3.8,-4.9,-3.4,-2.9,2.1,-9.9,-2.7,-2.3,-2.9,-2.8,-2.9,-4,-7.1,-11.4,-8.5,-4.3,7.7,-4.6,-1.9,-3.7,-9.9,-10.9,7.3,-9.1,-8.3,-8.5,-4.3,-8.4,0.5,0,0.2,-1.2]
[{"$nulls":3},0.1,3.5,3.1,3.7,3.8,1.8,-5.1,-7.4,-7.5,7.3,3.9,5.7,-3.8,-8.6,3.2,-2.8,1.6,1.6,-10.1,-0.2,6.7,-1,-3.2,1.3,-2.1,2.4,-12.2,2,-15.1,-6.4,-4.5,2.3,-0.1,-7.6,-9,-1.9,-9.2,2.2,2.8,-8.6,-2.1,-2.5,-0.5,1.4,1,-7.5,2.8,0.4,-7.9,1.3,-3.5,-2.7,-1.9]
[{"$nulls":3},-3.6,-1.2,-2.2,0,-0.5,3.3,-1,-3.5,-2.7,0.6,0,0.1,-3.4,3.3,-1.9,3.1,-4.5,-4.4,5,0.4,-0.1,-0.3,-0.9,9.8,-1.8,-3.2,3.4,-1.5,2.7,0.9,-0.6,-1.5,-10.7,4.8,2.2,-2,4.7,-1.7,-1.8,6.7,-2,-1.7,-12.6,-2.7,5.5,3.9,2,-0.5,8.2,4.9,-0.9,2.3,-2.3]
[{"$nulls":3},3.6,-1.2,-1.9,4.6,5.4,2,0.5,0.8,0.7,7.2,0.7,8.2,-0.3,1.9,7.7,1.1,-1.1,-4.7,-0.9,-0.4,8.7,10.1,9.6,5.7,1.2,-1.3,-1,-3.5,2.9,1.4,0.5,2.2,9.7,0.3,-1.5,7.3,0.4,-1.9,4.1,0,4.3,3.6,8.7,-1.9,2.3,3.1,-1.4,-1.7,-1.6,5.5,0.6,4.7,2.5]
[{"$nulls":3},3.9,4.7,-0.6,6.3,3.2,4.2,0.6,6.8,2.7,9.9,3.9,3.2,2.7,1.6,5.3,2.7,3.4,6.2,0.5,7.3,8.3,5.1,0.1,2.9,4.1,5.3,-6.6,-0.7,4.9,-2,-1.3,-2.9,2.4,5.2,5.4,1.2,1.1,1.5,2,6.6,2.1,3,-1.7,7.8,-1.4,8.1,0.1,0.1,-0.1,0.5,6.8,1.2,0.5]
[{"$nulls":3},7.2,7,2.9,3.9,6.1,7.1,3.1,8.5,5.9,5.3,4.4,5.8,6.7,2.4,4.9,2.6,3.3,5.4,5.7,10.2,12,8.2,7.1,3.3,3.9,7.3,6.8,7.6,6,4.2,8.5,7.4,7,5.6,8.5,9.7,9.2,17.2,9.1,5.8,11.6,10.6,3.4,13.3,4.7,8.5,15.1,8.2,0.6,16.8,13.7,8.1,14.9]
[{"$nulls":3},1.7,1.9,9.8,5.7,6.3,8.4,5.2,-0.7,3,3.3,8.8,11,2.6,9.7,4.6,3.6,4,10.5,7.6,3.7,8,4,11.9,9.7,9.2,10.2,7.1,12.9,15.2,12.3,13.7,5.2,13.4,8.6,4.2,12.1,4.7,13.5,7.4,10.5,12.1,10.9,8.8,15.9,5.4,7.1,7,12.8,8,8.2,8.9,7.9,16.9]
[{"$nulls":3},5,4,6.8,1.6,3.1,3.1,7,5.4,-2,7.7,6,-1.2,3.5,7.3,4.7,2.7,1.5,-2.3,11.2,-0.9,4.7,6.1,0.6,10.9,1.2,0.1,11.1,2.9,2.7,-1.3,3,4.4,4.6,10.3,5.6,1.3,2.2,12.4,5.5,12.5,10.5,9.7,9.4,5.8,11.3,11.2,3,12.2,8.7,8.8,7.3,14.6,6.1]
[{"$nulls":3},7.3,4.6,0.5,5.3,8.7,10.4,1.3,14.3,15.1,7.6,1.9,5.8,8.3,4.4,5.4,13.5,8.8,1.1,0.9,11.5,8,3.6,5.7,8,12,2.9,2,7.5,8.7,3.3,6.3,6.3,5.6,-0.1,12.5,4.3,11.6,3.2,12.4,0.8,3,0.8,0.8,8.6,4.8,2.2,1.3,-0.2,-0.8,13.1,9.6,0.1,8]
[{"$nulls":3},5.9,9.4,8.6,9.3,4.3,13.3,2.6,9.6,7.3,6.7,8.3,5.6,10.3,6.7,4.2,5.5,0,7.9,10.2,13.3,12.8,7.1,4.3,6.7,8,8.9,8.4,7,16.2,7.6,8.5,7.9,8.4,10.8,5.9,14.8,7.1,16.5,10.3,5.9,9.7,10,4.6,7.9,4.7,10.5,4.3,7,4.5,9.9,7.4,11,8.8]
[{"$nulls":3},10.8,7.7,13.6,14.5,8.3,11.6,23.3,18.6,14,13.5,13.7,21.8,13.7,22.1,24.6,22.8,23.1,19.7,13.2,14.3,13.7,14.1,17.9,20.5,8,22.6,20.2,11.9,21,9.2,9.6,8.1,8.4,15.9,18.2,20.1,19.5,21,18,22,21.3,21,21.3,18.5,22.7,18.9,17.2,13.2,12.4,19.6,15.4,23.7,19.2]
[{"$nulls":3},13.1,7.7,13.2,14.4,9.4,18.8,19.2,9.4,16.2,14.5,10.1,16.6,22.2,16.2,16.7,14.8,20.3,12.3,20.3,13.3,19,13.4,6.7,15.8,10.2,18.1,14.2,9.1,15.2,10,10.9,10.8,10.5,14.3,14.4,14.1,8.8,16.5,12.4,14.3,17.2,16.3,16,16.6,11.7,15.1,10.6,9.2,17.1,13.4,18.3,11.2,16.1]
[{"$nulls":3},22,17.9,25.5,12.8,18.2,14.6,19.5,22.9,19.5,16.3,13.1,25,14.1,23.5,13,24.5,15,11,20,21.5,28.6,12.2,23.7,12.3,13.3,26.8,25.2,13,16.6,25.1,15.1,16.1,12.5,22.3,24.7,14.9,24.5,14.9,17.4,16.7,25.2,17.2,24,24.1,24.7,14.6,23.1,21,16.4,14.3,16.4,25.2,25.1]
[{"$nulls":3},14.7,16.4,14,14.8,18.5,16.2,21.6,25.4,14.6,20.9,13.7,22.2,16,14.4,16.8,22.6,9.7,13.6,18.9,14.4,20.4,14.9,16.7,17.8,17,22,13.8,15.6,12,17.8,18.7,10.2,15.9,17.9,14.5,10.3,14.1,16.5,14.7,13.7,17.5,17.6,18.5,24.8,26.5,10.6,24.2,17.8,13.4,21.3,15.7,12.7,13.2]
[{"$nulls":3},15.5,13.4,11.9,14.2,17.2,17.6,18,15.8,9.9,17.9,15.7,6.3,16.9,16.8,7.8,8.6,15.9,14.7,12.5,15.6,14.7,14,17.5,10.5,16.7,16.6,8.3,15.8,12.2,8.9,12.2,10.3,10.7,13.8,14.9,15.2,9.3,13.8,16.4,16.2,18.4,11.5,12,10.8,11.4,15.3,11,16.8,11.5,19.2,19.1,15.1,15.4]
[{"$nulls":3},19.1,16.6,24.8,19.8,21.9,19.5,23.8,22.5,19.5,19.5,20.7,19.2,24.8,22.4,19.5,20.4,25.6,24,22.6,22.3,17.4,29.3,19.8,15.2,22.1,22.5,22.1,15,18.4,16.1,15.9,19.7,19.7,25.5,24.2,15.2,17,20,16.3,27,15.7,23.7,26.6,22.9,21.6,26.3,21.4,22,17.2,22.6,20.8,13.2,19.1]
[{"$nulls":3},14,16.7,12.1,13.1,17.6,19.5,14.7,17.1,13.9,15.4,15.9,15,16.4,12.9,17.2,18.7,14,14,15.1,16.7,19.3,15.4,14.9,13.4,15.6,16.4,16.2,18.3,17.6,13,12.1,23.4,20.6,12.5,15.5,12.6,20.1,15.7,11.4,17,13.4,13,14.4,17,17.8,16.2,16,22.4,16.4,19.7,21.2,10.5,22.8]
[{"$nulls":3},11.9,14.7,23.2,17.8,14.3,17.3,16.5,20.8,18,14.8,12.8,13.9,12.4,11.8,19.4,19.4,9.8,20.4,21.1,7.2,18.4,16.4,16.1,12,20.3,20.2,11.4,14.5,12.1,12.8,11.5,13.4,17.6,12.4,12.1,9,17.2,17.5,10.2,17.6,17.5,10.4,18.1,19.8,12.3,16.5,11.1,12,10.7,14.6,15.3,17.8,18.9]
[{"$nulls":3},19.3,17.6,18.1,19.1,17.8,18.6,18.7,18.5,18.7,19.3,26,23.6,22.8,20.8,20.3,19.4,17,17.6,18.4,17.4,15,22.6,14.2,22.4,14.5,21.1,22.5,23.1,24.6,20.2,23.9,22.4,20,24.6,23.4,20.1,19.2,20.3,15.7,18.7,19,23.6,22.2,23.7,22.8,25.5,23.7,22.8,14.5,14.8,23.5,17.1,18.6]
[{"$nulls":3},12.7,15.2,12.9,14.3,15.1,13.5,11.1,16.1,13.4,13.9,7.5,10.9,14.4,9.8,10.8,10.8,11.7,16.2,17.1,9.1,10.2,3.1,11.4,11.6,9.9,9.6,6.1,14.9,12.1,11.8,12.4,12.6,10.8,7.8,9.1,10.6,7.4,10.5,16.2,14,13,9.1,7,9.8,11.4,9.2,6.3,10.3,6.5,10.4,14.8,20,17.2]
[{"$nulls":3},6.9,14.1,9.8,10.6,15.2,15.9,10.9,5.5,13.7,13.9,10.4,18.3,10.1,11.3,14.7,9.7,14.7,12.8,9,10.2,13,11.4,12.5,12.8,13.6,14.6,17.4,13.9,8,12.9,9.3,13.2,12.7,12,10.8,14.9,9.6,11.6,12,12.4,14.7,11.7,14.4,15.5,16.4,12.8,15.2,15.2,8.1,15.6,13.8,11,12.2]
[{"$nulls":3},9.2,11.4,7.9,8.4,14.2,12.8,10.6,6.9,5.9,13.4,11.8,12.7,6.3,8.8,6.8,7.1,6.9,8.6,17.9,7.2,10,9.2,10.7,6.7,7.9,6,14.9,9.4,15.8,10.8,10.5,6.7,5.8,7.7,7,8.1,9.8,12.6,16.4,12.1,4.5,9.5,9.3,13.1,13.4,4.2,3.6,11.2,10.4,14.6,4.8,9.3,14.1]
[{"$nulls":3},13.9,10.8,7.3,6.4,12.3,6.1,1.4,13.4,12,12.2,9,4,1.7,12.3,4.3,2.7,8.8,11.2,6,9.8,2.3,8.1,7.4,11.6,10.5,11.5,12.1,8.4,4.2,2.4,14.2,4.1,11.1,8.4,1.5,5.5,8.7,11.1,5.3,4.3,8.5,8.7,6.8,8.9,8.1,12.3,7,14.6,13.4,8.5,12.2,2.4,7.3]
[{"$nulls":3},9.1,13.5,10.9,9.4,8.6,8.2,8,11.1,4,11.8,5.3,4.5,6,5.8,7.7,7.5,10.2,10,10.4,5.1,5.6,8.2,4.3,7.3,14.7,6.6,5.9,6.3,18.1,7.7,6.9,7.6,18.1,7.2,7.4,7.4,6.4,5.7,7.3,15.6,5.3,16.5,17.4,5.8,11.9,5.4,8.7,4.2,13.1,9.8,11.3,12,11.8]
[{"$nulls":3},13.6,9.5,6.4,8.5,10.5,8.4,7.8,3.9,10.4,13.4,2.2,15.1,7.4,4.3,7,5.4,8.6,1.9,4.5,12.6,7.9,15.7,0.3,13.4,6,16.3,15.7,5.9,9.3,5.8,6.7,5.5,7,9.4,4,3.9,15.2,17.3,3.9,6.7,12.7,8.4,7.5,18.7,9.3,16,9.2,18.9,-3.5,9.1,8.7,3.6,3.2]
[{"$nulls":3},7.8,9.8,7,4.7,7.1,6.1,2.8,7,3.9,13.9,13.8,5.7,4.8,7.3,6.4,6.4,4.8,2.7,4.3,-12.4,10.3,7.8,7.3,3.3,7.6,-7.3,4.7,5.9,10,3.9,7.2,7.3,3,7.5,5.1,13.5,6.3,1.2,7.6,3.5,2.5,6.2,-9.9,-3.8,5.9,3.6,2.3,3.9,-0.6,8.9,3.8,1.5,5.9]
[{"$nulls":3},1.4,1.2,1.3,0,5.3,4.3,3,3.5,4.8,8.3,6,1.2,0.4,2,0.3,2.3,0.5,0.5,0.4,5.3,-1.3,1.3,3.2,3.6,2.1,6.8,3.3,2.2,1,4,-0.7,-0.8,3.4,1.2,-1.7,1.7,3.5,4,-4.7,6.4,3.1,-0.7,5.8,6.1,-0.5,5.6,-7.8,1.8,-0.4,6.8,-3.6,2,-1.5]
[{"$nulls":3},3.8,6.5,8.9,-1.4,1.9,2.8,4.7,-4.7,-4.8,0.5,-1.1,2.2,7.4,-0.6,7.8,3.8,7.7,2.8,8.1,3,4.9,8.6,-1.7,4.1,5.1,3.2,8,0.7,1.9,5.9,-1.4,2,2.8,3.9,-0.1,-1.8,-1.8,4.4,3.2,1.4,1.6,2.7,2.8,4,-0.4,0.1,-3.3,1.5,-0.5,-2.2,4.3,-0.5,0.4]
[{"$nulls":3},-2.7,7.1,0.6,1.8,1.1,0.8,1.5,1.4,-0.9,0.2,0.3,2.9,0.4,-7.4,0.7,-1.5,0.4,-3.5,-4.8,-4,6.8,0.5,4.6,0.8,1.1,-3.7,-6.1,1,0.2,2.6,6.2,0.3,-1,0.1,-3.7,-2.5,5.2,-3,0.6,-1.9,3.7,-2.9,5.9,-1.5,1.1,6.1,0.9,-6.3,-2,7.7,-0.4,-2.5,3.4]
[{"$nulls":3},3.4,1.1,11,-1.3,4.2,5.7,0.4,-0.2,-5.8,10.4,10.4,-1.1,-4,-0.9,9.7,2,-0.5,-4.3,-2.5,1.9,0.3,-3.6,-1.9,-0.7,2.2,3.5,-1.5,-0.3,-5.5,11.8,-4.9,-0.5,-0.8,-0.1,-7.7,-7.4,-3.2,-6.8,-1.2,0.1,-2.3,-5.5,-4.5,-2.2,-3.3,-8.1,0.5,-6.5,-1.8,-2.5,-0.4,1,-0.8]
[{"$nulls":3},3.7,6.7,-3,2.4,3.7,-2.3,0.9,-2.3,-4.9,-1,-1.1,-0.3,-3.7,0.3,-2.6,-4.2,2.3,-0.7,-1.2,1.8,5.2,6.2,0.7,-0.9,0.8,4.2,-1.6,-0.3,6.5,-1.2,-15.9,-1.1,-1.6,0.1,-0.8,4.9,-4.9,5.6,-2.3,-7.2,-2.1,3.5,2.8,-6.4,-5.9,2.8,1.7,6.3,0.6,3.5,0.8,-6.9,1.1]
[{"$nulls":3},3.5,6.7,-3.1,2.5,3.5,-2.3,0.5,-2.8,-5.2,-1,-1.2,-0.4,-4.5,0.2,-2.5,-4.1,2.3,-0.7,-0.9,1.3,5,6.3,0.4,-1.4,0.6,4,-2.1,-0.4,6.5,-1.2,-16.2,-1.6,-2.2,0.2,0.2,5.2,-11.2,5.9,-2,-8,-2.8,3.6,2.4,-6.9,-6.1,2.3,1.2,6.3,-0.4,3,0.7,-7.6,1.1]
[{"$nulls":3},3.4,6.6,-3,2.8,3.2,-2.3,-0.5,-3.5,-5.3,-1,-1.3,-0.5,-5.8,0.2,-2.4,-4.1,2.2,-0.4,-0.8,0.9,5.2,5.9,0.4,-1.8,0.8,3,-1.8,-0.4,6.3,-1.1,-16.9,-2,-2.5,0.2,0.6,5.1,-13,5.9,-2.3,-8,-2.9,3.8,2.5,-6.9,-6.3,2,0.8,6.2,-0.5,3.1,0.5,-7.4,1.3]
[{"$nulls":3},3.3,6.6,-3,3.1,2.9,-2.2,-1.6,-4.2,-5.3,-1,-1.3,-0.6,-7.1,0.1,-2.4,-4.2,2,0,-0.7,0.4,5.4,5.6,0.4,-2.1,0.9,2.1,-1.5,-0.5,6.1,-0.9,-17.6,-2.5,-2.9,0.3,1,4.9,-14.7,5.8,-2.7,-8,-3,4.1,2.6,-6.8,-6.5,1.8,0.5,6.2,-0.7,3.1,0.4,-7.1,1.5]
[{"$nulls":3},3.2,6.5,-2.9,3.4,2.6,-2.2,-2.6,-4.9,-5.4,-1,-1.4,-0.7,-8.4,0.1,-2.3,-4.2,1.9,0.3,-0.6,0,5.6,5.2,0.4,-2.5,1.1,1.1,-1.2,-0.5,5.9,-0.8,-18.3,-2.9,-3.2,0.3,1.4,4.8,-16.5,5.8,-3,-8,-3.1,4.3,2.7,-6.8,-6.7,1.5,0.1,6.1,-0.8,3.2,0.2,-6.9,1.7]
[{"$nulls":3},3.3,5.6,-2.9,3.3,2.6,-2.3,-2.8,-4.9,-5.7,-1,-1.3,-0.7,-8.6,0,-2.3,-4.3,1.2,0.3,-0.3,0,5.4,5.3,0.3,-2.9,1.1,0.7,-1.1,-0.9,5.7,-0.8,-18.6,-3,-3.1,0.3,1.5,4.7,-17,5.6,-4.7,-7.8,-3.3,4.3,2.1,-6.4,-6.8,1.4,-0.2,5.7,-0.6,1.3,0.4,-7,1.9]
[{"$nulls":3},3.4,4.7,-3,3.3,2.6,-2.3,-3,-5,-6,-1,-1.1,-0.8,-8.9,-0.2,-2.4,-4.4,0.6,0.3,0,0,5.2,5.5,0.1,-3.4,1.1,0.4,-1.1,-1.4,5.5,-0.9,-18.8,-3.1,-3.1,0.2,1.5,4.7,-17.4,5.4,-6.3,-7.6,-3.4,4.2,1.5,-6.1,-6.9,1.4,-0.4,5.4,-0.3,-0.6,0.6,-7,2]

{"sheet":"Dane","index":20,"n_rows":26,"n_cols":10,"rows_kept":26,"hidden":true}
[]
[null,"Powierzchnia domu",null,null,{"$f":"Obliczenia!H17","v":149}]
[null,"Standard domu",null,null,{"$f":"Obliczenia!H20","v":80}]
[null,"Ilość osób",null,null,{"$f":"Obliczenia!H32","v":4},null,{"$f":"Obliczenia!H35","v":45},"l/os"]
[null,"System ogrzewania",null,null,{"$f":"Obliczenia!AA13","v":"Ogrzewanie podłogowe"}]
[]
[null,"Temperatura CWU",null,null,{"$f":"Obliczenia!H38","v":44},"stC",{"$f":"E7+5","v":49},"NOWA CWU do obliczeń COP"]
[]
[null,"Wybrane miasto",null,null,{"$f":"Obliczenia!AE67","v":"Zakopane"}]
[null,"Strefa klimatyczna",null,null,{"$f":"HLOOKUP(E9,strefy_klim2,2,0)","v":-24}]
[]
[null,"Temperatura dzienna",null,null,{"$f":"Obliczenia!H29","v":20}]
[null,"Temperatura nocna",null,null,17]
[{"$nulls":8},"uśrednione"]
[null,"Energia elektryczna",null,null,1.17,null,null,"G11",1.17,"zł/kWh"]
[null,"Wybrana taryfa",null,null,{"$f":"Obliczenia!P80","v":"G11"},null,null,"G12w",1.04,"zł/kWh"]
[]
[null,"System grzewczy"]
[null,"Ogrzewanie podłogowe"]
[null,"Grzejniki niskotemperaturowe 55/45"]
[]
[null,"CWU",null,null,{"$f":"INT((E7-10)*E4*G4*365/860)","v":2597},"kWh"]
[null,"CO",null,null,{"$f":"Budynek!C39","v":11324},"kWh"]
[]
[]
[null,"Ilość pomp w kaskadzie",null,null,{"$f":"IF(Obliczenia!J46=4,Obliczenia!Q55,1)","v":1}]

{"sheet":"Budynek","index":21,"n_rows":40,"n_cols":6,"rows_kept":40,"hidden":true}
[]
[null,"Energia CO",null,{"$f":"Dane!E2*Dane!E3","v":11920},"kWh/rok"]
[null,"Moc obliczeniowa",null,{"$f":"Dane!E2*Dane!E3/2000","v":5.96},"kW"]
[null,"Wskaźnik obliczeniowy",null,{"$f":"D3*1000/(Dane!E12-Dane!E10)","v":135.45454545454547},"W/K"]
[]
[null,"Obliczenie wartości funkcji lini zapotrzebowania mocy"]
[null,"T1(zew)","x",12,"stC","- zależnie od standardu budynku"]
[null,"Q(12)","y",{"$f":"D4*(Dane!E12-Budynek!D7)/1000","v":1.0836363636363637},"kW"]
[null,"T2(zew)","x",{"$f":"Dane!E10","v":-24},"stC"]
[null,"Q(-20)","y",{"$f":"D3+((Dane!E12-20)/40)*D3","v":5.96},"kW","40 = delta (-20 +20)"]
[null,null,"a=",{"$f":"(D8-D10)/(D7-D9)","v":-0.13545454545454544}]
[null,null,"b=",{"$f":"D10-D11*D9","v":2.7090909090909094}]
[]
[null,"T(zew)",30,null,"Q"]
[null,null,20]
[null,null,15,{"$f":"$D$11*C16+$D$12","v":0.6772727272727277},"- zależnie od standardu budynku"]
[null,null,12,{"$f":"$D$11*C17+$D$12","v":1.0836363636363642},"- zależnie od standardu budynku"]
[null,null,10,1.354545454545455]
[null,null,7,1.7609090909090914]
[null,null,2,2.4381818181818184]
[null,null,-7,3.6572727272727272]
[null,null,-15,4.740909090909091]
[null,null,-20,{"$f":"$D$11*C23+$D$12","v":5.418181818181818}]
[]
[null,"Krzywa grzewcza"]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"}]
[null,"T1(zew)","x",20]
[null,"T1(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",20,IF(B26=\"grzejniki niskotemperaturowe 55/45\",40,35))","v":20}]
[null,"T2(zew)","x",{"$f":"D9","v":-24}]
[null,"T2(zasilanie)","y",{"$f":"IF(B26=\"ogrzewanie podłogowe\",35,IF(B26=\"grzejniki niskotemperaturowe 55/45\",55,45))","v":35}]
[null,null,"a=",{"$f":"(D28-D30)/(D27-D29)","v":-0.3409090909090909}]
[null,null,"b=",{"$f":"D30-D31*D29","v":26.81818181818182}]
[]
[]
[null,"Zapotrzebowanie energii elektrycznej dla domu"]
[null,{"$f":"Dane!E4*975","v":3900},"kWh"]
[]
[null,"Q dla PB",{"$f":"D11*Obliczenia!Q72+Budynek!D12","v":{"v":4.5106363636363636,"d":"4.51"}},"kW"]
[null,"ECO",{"$f":"D10*1900","v":11324},"kWh"]
[null,"ECWU"]

{"sheet":"251.A06","index":22,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":4.56},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,4.56,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.026249999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.15666666666666668},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.2,2.44,3,4,5.1,5.34,7.71,9.61,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":4.7437499999999995},{"$f":"P4-P5*P3","v":5.656666666666666},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,4.56,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,4.56,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.2},2.44,3,4,5.1,5.34,{"$f":"T3*S10+S11","v":5.814},{"$f":"U3*S10+S11","v":6.525},{"$f":"J6","v":7.71},{"$f":"K6","v":9.61}]
[null,"COP",null,1.92,2.12,2.51,3.31,3.82,4.19,5.74,8.08,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04799999999999995},{"$f":"(P9-O9)/(P3-O3)","v":0.07},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.08000000000000007},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.23700000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18999999999999995}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1599999999999993},{"$f":"O9-O10*O3","v":3.49},{"$f":"P9-P10*P3","v":3.7777777777777777},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.539999999999999},{"$f":"S9-S10*$S$3","v":2.9699999999999998},null,null,{"$f":"V9-V10*V3","v":3.910000000000001}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8159999999999998,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.008,"d":"2.01"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.37},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0540000000000003,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.5599999999999996,"d":"3.56"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.894,"d":"3.89"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.3,"d":"5.30"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.38},null,"COP=",{"$f":"N10*N3+N11","v":2.2},{"$f":"O10*O3+O11","v":2.4400000000000004},3,4,5.1,5.34,{"$f":"T9","v":5.814},{"$f":"U9","v":6.525},7.71,{"$f":"W9","v":9.61}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.66,1.84,2.16,2.67,3.17,3.45,4.64,6.33,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.12,2.51,3.31,3.82,4.19,{"$f":"T14*S21+S22","v":4.5},{"$f":"U14*S21+S22","v":4.965},{"$f":"J10","v":5.74},{"$f":"K10","v":8.08}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333352},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23399999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7200000000000006},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1322222222222225},{"$f":"Q20-Q21*Q14","v":3.1060000000000003},{"$f":"R20-R21*R14","v":2.956666666666665},{"$f":"S20-S21*$S$3","v":2.6400000000000006},null,null,{"$f":"V20-V21*V14","v":1.0600000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.12},2.51,3.31,3.82,4.19,{"$f":"T20","v":4.5},{"$f":"U20","v":4.965},5.74,{"$f":"W20","v":8.08}]
[null,46425,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8159999999999998,"d":"1.82"}},{"v":2.008,"d":"2.01"},2.37,{"v":3.0540000000000003,"d":"3.05"},{"v":3.5599999999999996,"d":"3.56"},{"v":3.894,"d":"3.89"},{"$f":"T25*S32+S33","v":4.1752},{"$f":"U25*S32+S33","v":4.5969999999999995},{"$f":"J13","v":5.3},{"$f":"K13","v":7.38}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03840000000000003},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07600000000000001},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10119999999999987},{"$f":"(S31-R31)/(S25-R25)","v":0.1113333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14059999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.20800000000000002}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.5840000000000005},{"$f":"O31-O32*O25","v":2.68675},{"$f":"P31-P32*P25","v":2.902},{"$f":"Q31-Q32*Q25","v":2.8516000000000004},{"$f":"R31-R32*R25","v":2.780666666666665},{"$f":"S31-S32*$S$3","v":2.4880000000000004},null,null,{"$f":"V31-V32*V25","v":1.1399999999999997}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8159999999999998},{"$f":"O32*O25+O33","v":2.008},2.37,3.0540000000000003,3.5599999999999996,3.894,{"$f":"T31","v":4.1752},{"$f":"U31","v":4.5969999999999995},5.3,{"$f":"W31","v":7.38}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-13.481638418079093},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-12.582572030920586},-10.090248962655599,-22.96786632390744,2.970910138248848,-8.239910313901348,20.000000000000004,20.000000000000004,-41.740196078431374,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-12.582572030920586,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-12.582572030920586},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-12.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.416609195402299},1.57,1.74,2.01,2.33,2.42,null,null,3.38,4.44]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},{"$f":"(G54-F54)/(G52-F52)","v":0.20111111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.35200000000000015},{"$f":"(I54-H54)/(I52-H52)","v":0.2233333333333333},{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},4.3462499999999995,5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},3.2399999999999998,3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.416609195402299},1.57,1.74,2.01,2.33,2.42,null,null,{"$f":"L55","v":3.38},{"$f":"M55","v":4.44}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03067816091954021},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.029999999999999978},{"$f":"(H61-G61)/(H52-G52)","v":0.06400000000000006},{"$f":"(I61-H61)/(I52-H52)","v":0.029999999999999954},{"$f":"(L61-I61)/(L52-I52)","v":0.096}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.030172413793103},1.88875,1.9499999999999997,1.8819999999999997,2.1200000000000006,1.46]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.416609195402299},1.57,1.7399999999999998,2.01,2.33,2.42]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-D16","index":23,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5027.285099551915},null,null,"COP",{"$f":"K13","v":3.554633453319877},{"$f":"L13","v":2.9576032652883666},{"$f":"M13","v":3.364154592051502},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999304068799707},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.554633453319877},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":6.9593120029298738E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.554917043465323},{"$f":"L14","v":2.9578868554338125},{"$f":"M14","v":3.364851007909319}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.554917043465323},{"$nulls":10},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R7*Bilans!F7+S7","v":11.455527777777778},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2826520168354169,"d":"28.27%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D16'!$C$39+'D16'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":8.217599747474747},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC7*Bilans!F7+AD7","v":3.323342592592592},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.1979334381551356},{"$f":"AF7*Z7","v":232.9179933133695},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":26.64710672825133},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ7*Bilans!F7+AK7","v":11.028722222222223},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2935904962570185,"d":"29.36%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":7.7907941919191925},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU7*Bilans!F7+AV7","v":2.6673472222222223},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5666926100628933},{"$f":"AX7*AR7","v":186.94225622562894},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.20057622103627},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB7*Bilans!F7+BC7","v":11.455527777777778},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2826520168354169,"d":"28.27%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":8.217599747474747},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W7<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W7<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W7<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W7<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W7<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM7*Bilans!F7+BN7","v":3.323342592592592},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.1979334381551356},{"$f":"BP7*BJ7","v":232.9179933133695},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":26.64710672825133},null,{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F7<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F7<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F7<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F7<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F7<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F7<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F7<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F7*BT7+BU7","v":2.5379416666666668},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY7","v":3.2806295830129693}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R8*Bilans!F8+S8","v":11.737333333333332},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.19859255109311916,"d":"19.86%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D16'!$C$39+'D16'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":9.406386363636361},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC8*Bilans!F8+AD8","v":4.099916666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.9452028301886797},{"$f":"AF8*Z8","v":201.46716234562615},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.144378635581589},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ8*Bilans!F8+AK8","v":11.064},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.21067850413023953,"d":"21.07%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":8.73305303030303},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU8*Bilans!F8+AV8","v":3.2245},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.1028207547169813},{"$f":"AX8*AR8","v":158.44977295883365},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.25591266067035},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB8*Bilans!F8+BC8","v":11.737333333333332},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.19859255109311916,"d":"19.86%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":9.406386363636361},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W8<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W8<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W8<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W8<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W8<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM8*Bilans!F8+BN8","v":3.8275740740740742},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.683137316561845},{"$f":"BP8*BJ8","v":188.08442953020779},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.221943500688976},null,{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F8<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F8<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F8<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F8<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F8<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F8<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F8<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F8*BT8+BU8","v":2.9932999999999996},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY8","v":2.781560990087164}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3376.455360801017},{"$nulls":9},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R9*Bilans!F9+S9","v":11.749066666666668},{"v":0.1982020751100281,"d":"19.82%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D16'!$C$39+'D16'!$C$40)","v":2.3286893939393942},null,9.420377272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC9*Bilans!F9+AD9","v":4.103283333333334},3.948442452830189,201.41866430240137,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.11589783573821},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ9*Bilans!F9+AK9","v":11.0664},{"v":0.21042881098996913,"d":"21.04%"},2.3286893939393942,null,8.737710606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU9*Bilans!F9+AV9","v":3.2267},3.104937735849057,158.38964831526587,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.222367018239687},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB9*Bilans!F9+BC9","v":11.749066666666668},{"v":0.1982020751100281,"d":"19.82%"},2.3286893939393942,null,9.420377272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W9<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W9<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W9<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W9<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W9<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM9*Bilans!F9+BN9","v":3.829314814814815},3.6848123689727466,187.970318531923,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.197365496770605},null,{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F9<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F9<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F9<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F9<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F9<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F9<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F9<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F9*BT9+BU9","v":2.99518},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY9","v":2.7798150734272755}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R10*Bilans!F10+S10","v":11.296277777777778},{"v":0.24571716883589528,"d":"24.57%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D16'!$C$39+'D16'!$C$40)","v":2.7756893939393943},null,8.520588383838383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.6797592592592587},3.5409004192872113,218.6158356868687,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":20.400464337772583},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ10*Bilans!F10+AK10","v":10.983222222222222},{"v":0.25272086258287435,"d":"25.27%"},2.7756893939393943,null,8.207532828282828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.9289722222222223},2.818444968553459,174.01130480303036,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":25.62974034733316},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB10*Bilans!F10+BC10","v":11.296277777777778},{"v":0.24571716883589528,"d":"24.57%"},2.7756893939393943,null,8.520588383838383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W10<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W10<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W10<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W10<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W10<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.6797592592592587},3.5409004192872113,218.6158356868687,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":20.400464337772583},null,{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F10<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F10<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F10<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F10<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F10<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F10<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F10<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F10*BT10+BU10","v":2.7495166666666666},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY10","v":3.028185503498642}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6036747041133994},{"$nulls":11},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R11*Bilans!F11+S11","v":11.256805555555555},{"v":0.2364007631746901,"d":"23.64%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D16'!$C$39+'D16'!$C$40)","v":2.6611174242424247},null,8.59568813131313,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.7681018518518514},3.6259093291404607,213.89403946659996,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":19.034902848644332},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ11*Bilans!F11+AK11","v":10.971944444444444},{"v":0.2425383611552882,"d":"24.25%"},2.6611174242424247,null,8.31082702020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU11*Bilans!F11+AV11","v":2.9938194444444446},2.8808451257861636,169.942363445183,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":23.957841815375982},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB11*Bilans!F11+BC11","v":11.256805555555555},{"v":0.2364007631746901,"d":"23.64%"},2.6611174242424247,null,8.59568813131313,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W11<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W11<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W11<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W11<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W11<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.7681018518518514},3.6259093291404607,213.89403946659996,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":19.034902848644332},null,{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F11<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F11<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F11<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F11<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F11<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F11<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F11<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F11*BT11+BU11","v":2.8019583333333333},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY11","v":2.9715097517966567}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R12*Bilans!F12+S12","v":11.219472222222223},{"v":0.22752886564686983,"d":"22.75%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D16'!$C$39+'D16'!$C$40)","v":2.552753787878788},null,8.666718434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.8516574074074073},3.7063118448637313,208.99791411954453,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.80097942932717},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ12*Bilans!F12+AK12","v":10.961277777777777},{"v":0.23288834017636928,"d":"23.29%"},2.552753787878788,null,8.408523989898988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU12*Bilans!F12+AV12","v":3.055152777777778},2.939863993710692,165.77812882425675,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":22.441848007334563},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB12*Bilans!F12+BF8","v":2.2770858585858593},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.2756679292929287,0.10798845176604169,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":50.30028792903613},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":6.089439343691156},null,{"$f":"IF(Bilans!W12<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W12<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W12<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W12<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W12<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W12<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.8516574074074073},2.834238469601677,142.56301108051508,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":27.889070705518233},null,{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F12<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F12<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F12<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F12<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F12<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F12<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F12<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F12*BT12+BU12","v":2.851558333333333},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY12","v":2.919823317061574}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4225.755990925964},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.554633453319877},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9576032652883666},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.364154592051502},{"$nulls":4},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R13*Bilans!F13+S13","v":11.819466666666667},{"v":0.1958754996892646,"d":"19.59%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D16'!$C$39+'D16'!$C$40)","v":2.31514393939394},null,9.504322727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC13*Bilans!F13+AD13","v":4.123483333333334},3.9678801886792456,201.12030383996574,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.945989683064587},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ13*Bilans!F13+AK13","v":11.0808},{"v":0.2089329235609288,"d":"20.89%"},2.31514393939394,null,8.76565606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU13*Bilans!F13+AV13","v":3.2399},3.1176396226415095,158.0240829746141,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.022049865208427},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB13*Bilans!F13+BC13","v":11.819466666666667},{"v":0.1958754996892646,"d":"19.59%"},2.31514393939394,null,9.504322727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W13<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W13<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W13<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W13<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W13<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM13*Bilans!F13+BN13","v":3.8397592592592593},3.694862683438155,187.28184073203738,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.050365451863755},null,{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F13<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F13<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F13<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F13<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F13<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F13<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F13<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F13*BT13+BU13","v":3.0064599999999997},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY13","v":2.7693854272559446}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.554917043465323},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9578868554338125},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.364851007909319},{"$nulls":4},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R14*Bilans!F14+S14","v":11.382805555555555},{"v":0.26591376635546576,"d":"26.59%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D16'!$C$39+'D16'!$C$40)","v":3.026844696969697},null,8.355960858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.486101851851852},3.3545508385744234,227.3308962693444,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.636086454441305},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ14*Bilans!F14+AK14","v":11.007944444444444},{"v":0.27496911092218523,"d":"27.50%"},3.026844696969697,null,7.981099747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.7868194444444447},2.681656446540881,181.73025028223276,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.566969228530112},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB14*Bilans!F14+BC14","v":11.382805555555555},{"v":0.26591376635546576,"d":"26.59%"},3.026844696969697,null,8.355960858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W14<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W14<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W14<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W14<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W14<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.486101851851852},3.3545508385744234,227.3308962693444,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.636086454441305},null,{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F14<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F14<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F14<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F14<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F14<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F14<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F14<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F14*BT14+BU14","v":2.634558333333333},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY14","v":3.1603196658369335}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.879401176834274},{"$nulls":4},{"$f":"F11","v":3.6036747041133994},{"$f":"F15","v":2.879401176834274},{"$f":"F28","v":3.3726038555573767},{"$nulls":4},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R15*Bilans!F15+S15","v":11.322916666666666},{"v":0.25196788492096683,"d":"25.20%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D16'!$C$39+'D16'!$C$40)","v":2.853011363636364},null,8.469905303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.6201388888888886},3.4835298742138363,221.53824919596914,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":21.359717391014442},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ15*Bilans!F15+AK15","v":10.990833333333333},{"v":0.2595809869105798,"d":"25.96%"},2.853011363636364,null,8.137821969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.8852083333333334},2.7763325471698113,176.56339227594341,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":26.800540775352804},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB15*Bilans!F15+BC15","v":11.322916666666666},{"v":0.25196788492096683,"d":"25.20%"},2.853011363636364,null,8.469905303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W15<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W15<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W15<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W15<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W15<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.6201388888888886},3.4835298742138363,221.53824919596914,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":21.359717391014442},null,{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F15<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F15<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F15<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F15<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F15<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F15<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F15<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F15*BT15+BU15","v":2.7141249999999997},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY15","v":3.0676724585742763}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.324530193253902},{"$f":"F19","v":3.324530193253902},{"$f":"F19","v":3.324530193253902},{"$nulls":4},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R16*Bilans!F16+S16","v":11.322527777777777},{"v":0.2518768451471446,"d":"25.19%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D16'!$C$39+'D16'!$C$40)","v":2.851882575757576},null,8.4706452020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.621009259259259},3.484367400419287,221.49711775590814,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.345486490252835},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ16*Bilans!F16+AK16","v":10.990722222222223},{"v":0.259480907450407,"d":"25.95%"},2.851882575757576,null,8.138839646464646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.8858472222222225},2.7769473270440255,176.52725973334768,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.783193382316586},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB16*Bilans!F16+BC16","v":11.322527777777777},{"v":0.2518768451471446,"d":"25.19%"},2.851882575757576,null,8.4706452020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W16<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W16<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W16<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W16<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W16<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.621009259259259},3.484367400419287,221.49711775590814,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.345486490252835},null,{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F16<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F16<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F16<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F16<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F16<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F16<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F16<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F16*BT16+BU16","v":2.7146416666666666},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY16","v":3.067088600998133}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":780.0367760881528},{"$nulls":9},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R17*Bilans!F17+S17","v":11.458055555555555},{"v":0.28323000667784787,"d":"28.32%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D16'!$C$39+'D16'!$C$40)","v":3.245265151515152},null,8.212790404040403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.317685185185185},3.1924895178197064,233.0836596960168,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.757080805808975},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ17*Bilans!F17+AK17","v":11.029444444444445},{"v":0.2942365019255162,"d":"29.42%"},3.245265151515152,null,7.784179292929293,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.6631944444444446},2.5626965408805034,187.1024744496856,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.332740977068795},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB17*Bilans!F17+BC17","v":11.458055555555555},{"v":0.28323000667784787,"d":"28.32%"},3.245265151515152,null,8.212790404040403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W17<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W17<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W17<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W17<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W17<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.317685185185185},3.1924895178197064,233.0836596960168,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.757080805808975},null,{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F17<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F17<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F17<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F17<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F17<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F17<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F17<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F17*BT17+BU17","v":2.534583333333333},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY17","v":3.28497643069324}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5027.285099551915},{"$nulls":5},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R18*Bilans!F18+S18","v":11.327388888888889},{"v":0.25301439302165174,"d":"25.30%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D16'!$C$39+'D16'!$C$40)","v":2.8659924242424246},null,8.461396464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.6101296296296295},3.473898322851153,222.00799916314094,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.52386594804364},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ18*Bilans!F18+AK18","v":10.992111111111111},{"v":0.2607317552808764,"d":"26.07%"},2.8659924242424246,null,8.126118686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.877861111111111},2.7692625786163525,176.97652236735286,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.000589397174874},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB18*Bilans!F18+BC18","v":11.327388888888889},{"v":0.25301439302165174,"d":"25.30%"},2.8659924242424246,null,8.461396464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W18<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W18<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W18<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W18<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W18<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.6101296296296295},3.473898322851153,222.00799916314094,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.52386594804364},null,{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F18<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F18<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F18<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F18<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F18<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F18<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F18<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F18*BT18+BU18","v":2.708183333333333},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY18","v":3.074402832757965}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.324530193253902},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5496.409174456364},{"$nulls":5},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R19*Bilans!F19+S19","v":11.461555555555556},{"v":0.28402987942123603,"d":"28.40%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D16'!$C$39+'D16'!$C$40)","v":3.2554242424242426},null,8.206131313131314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.3098518518518514},3.1849517819706494,233.3098787543358,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.909973255449774},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ19*Bilans!F19+AK19","v":11.030444444444445},{"v":0.2951308316560044,"d":"29.51%"},3.2554242424242426,null,7.775020202020203,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.6574444444444447},2.557163522012579,187.3219917026873,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.51642025820579},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB19*Bilans!F19+BC19","v":11.461555555555556},{"v":0.28402987942123603,"d":"28.40%"},3.2554242424242426,null,8.206131313131314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W19<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W19<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W19<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W19<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W19<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.3098518518518514},3.1849517819706494,233.3098787543358,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.909973255449774},null,{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F19<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F19<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F19<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F19<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F19<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F19<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F19<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F19*BT19+BU19","v":2.529933333333333},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY19","v":3.2910141946933678}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6065.982590411943},{"$nulls":5},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R20*Bilans!F20+S20","v":11.49013888888889},{"v":0.2905439336980876,"d":"29.05%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D16'!$C$39+'D16'!$C$40)","v":3.338390151515152},null,8.151748737373737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.2458796296296293},3.1233936058700205,235.01975187368976,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.186217015539235},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ20*Bilans!F20+AK20","v":11.038611111111111},{"v":0.30242845933351487,"d":"30.24%"},3.338390151515152,null,7.700220959595959,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.6104861111111113},2.511977201257862,189.01372450864787,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.046755183891015},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB20*Bilans!F20+BC20","v":11.49013888888889},{"v":0.2905439336980876,"d":"29.05%"},3.338390151515152,null,8.151748737373737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W20<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W20<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W20<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W20<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W20<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.2458796296296293},3.1233936058700205,235.01975187368976,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.186217015539235},null,{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F20<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F20<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F20<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F20<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F20<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F20<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F20<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F20*BT20+BU20","v":2.4919583333333333},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY20","v":3.341166022022}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R21*Bilans!F21+S21","v":11.243777777777778},{"v":0.23331153302297838,"d":"23.33%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D16'!$C$39+'D16'!$C$40)","v":2.6233030303030307},null,8.620474747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC21*Bilans!F21+AD21","v":3.797259259259259},3.6539664570230603,212.2330015445016,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.59814654448941},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ21*Bilans!F21+AK21","v":10.968222222222222},{"v":0.23917303799590003,"d":"23.92%"},2.6233030303030307,null,8.34491919191919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU21*Bilans!F21+AV21","v":3.0152222222222225},2.9014402515723274,168.5240903647799,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.42181735416984},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB21*Bilans!F21+BC21","v":11.243777777777778},{"v":0.23331153302297838,"d":"23.33%"},2.6233030303030307,null,8.620474747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W21<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W21<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W21<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W21<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W21<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM21*Bilans!F21+BN21","v":3.797259259259259},3.6539664570230603,212.2330015445016,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.59814654448941},null,{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F21<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F21<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F21<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F21<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F21<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F21<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F21<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F21*BT21+BU21","v":2.8192666666666666},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY21","v":2.9532667519784956}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R22*Bilans!F22+S22","v":11.295694444444445},{"v":0.24557996197263865,"d":"24.56%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D16'!$C$39+'D16'!$C$40)","v":2.7739962121212125},null,8.521698232323232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.6810648148148144},3.5421567085953876,218.54945884910427,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.379806462725337},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ22*Bilans!F22+AK22","v":10.983055555555556},{"v":0.25257053450103356,"d":"25.26%"},2.7739962121212125,null,8.209059343434344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU22*Bilans!F22+AV22","v":2.9299305555555555},2.81936713836478,173.9536709065895,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.604493717582017},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB22*Bilans!F22+BC22","v":11.295694444444445},{"v":0.24557996197263865,"d":"24.56%"},2.7739962121212125,null,8.521698232323232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W22<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W22<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W22<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W22<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W22<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.6810648148148144},3.5421567085953876,218.54945884910427,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.379806462725337},null,{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F22<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F22<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F22<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F22<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F22<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F22<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F22<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F22*BT22+BU22","v":2.7502916666666666},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY22","v":3.02733219626812}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R23*Bilans!F23+S23","v":11.440555555555555},{"v":0.2792233018280705,"d":"27.92%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D16'!$C$39+'D16'!$C$40)","v":3.1944696969696973},null,8.246085858585857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.3568518518518515},3.230178197064989,231.89742929292927,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.00332195687646},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ23*Bilans!F23+AK23","v":11.024444444444445},{"v":0.289762419600154,"d":"28.98%"},3.1944696969696973,null,7.829974747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.6919444444444447},2.590361635220126,185.9644166666667,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.426114753365624},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB23*Bilans!F23+BC23","v":11.440555555555555},{"v":0.2792233018280705,"d":"27.92%"},3.1944696969696973,null,8.246085858585857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W23<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W23<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W23<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W23<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W23<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.3568518518518515},3.230178197064989,231.89742929292927,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.00332195687646},null,{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F23<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F23<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F23<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F23<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F23<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F23<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F23<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F23*BT23+BU23","v":2.5578333333333334},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY23","v":3.2551169003562546}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R24*Bilans!F24+S24","v":11.483333333333334},{"v":0.2889959097506267,"d":"28.90%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D16'!$C$39+'D16'!$C$40)","v":3.318636363636364},null,8.164696969696971,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC24*Bilans!F24+AD24","v":3.261111111111111},3.1380503144654086,234.6348747855918,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":27.877807832812543},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ24*Bilans!F24+AK24","v":11.036666666666667},{"v":0.30069190851431865,"d":"30.07%"},3.318636363636364,null,7.718030303030304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU24*Bilans!F24+AV24","v":2.621666666666667},2.522735849056604,188.62725283018872,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.67741724488443},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB24*Bilans!F24+BC24","v":11.483333333333334},{"v":0.2889959097506267,"d":"28.90%"},3.318636363636364,null,8.164696969696971,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W24<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W24<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W24<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W24<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W24<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM24*Bilans!F24+BN24","v":3.261111111111111},3.1380503144654086,234.6348747855918,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":27.877807832812543},null,{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F24<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F24<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F24<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F24<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F24<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F24<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F24<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F24*BT24+BU24","v":2.501},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY24","v":3.3290869698632175}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R25*Bilans!F25+S25","v":11.335944444444445},{"v":0.25501410771226063,"d":"25.50%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D16'!$C$39+'D16'!$C$40)","v":2.890825757575758},null,8.445118686868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.590981481481481},3.4554727463312367,222.88992922603396,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.84043902482207},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ25*Bilans!F25+AK25","v":10.994555555555555},{"v":0.2629324798959265,"d":"26.29%"},2.890825757575758,null,8.103729797979797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.8638055555555555},2.755737421383648,177.7545834994283,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.386151246692087},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB25*Bilans!F25+BC25","v":11.335944444444445},{"v":0.25501410771226063,"d":"25.50%"},2.890825757575758,null,8.445118686868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W25<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W25<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W25<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W25<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W25<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.590981481481481},3.4554727463312367,222.88992922603396,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.84043902482207},null,{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F25<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F25<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F25<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F25<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F25<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F25<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F25<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F25*BT25+BU25","v":2.6968166666666664},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY25","v":3.087360966928134}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12161.557333943016},null,{"$f":"F26/F28","v":3605.9845314780155},{"$nulls":9},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R26*Bilans!F26+S26","v":10.151812499999998},{"v":0.41507515544787227,"d":"41.51%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D16'!$C$39+'D16'!$C$40)","v":4.213765151515152},null,5.938047348484846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC26*Bilans!F26+AD26","v":2.67646875},2.67646875,257.62082306250005,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.0767774703142},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":9.647239583333333},{"v":0.4367845449588393,"d":"43.68%"},4.213765151515152,null,5.433474431818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.1436645833333334},2.1436645833333334,206.33629080416668,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.5348885621293},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB26*Bilans!F26+BC26","v":10.150760416666666},{"v":0.4151181762300799,"d":"41.51%"},4.213765151515152,null,5.936995265151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W26<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W26<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W26<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W26<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W26<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM26*Bilans!F26+BN26","v":1.5935462962962965},1.5935462962962965,153.38520520370372,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":70.6707927229624},null,{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F26<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F26<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F26<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F26<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F26<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F26<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F26<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.1436645833333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY26","v":4.537263329609919}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":6.089439343691156},{"$nulls":11},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R27*Bilans!F27+S27","v":9.661249999999999},{"v":0.4556628518331197,"d":"45.57%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D16'!$C$39+'D16'!$C$40)","v":4.402272727272727},null,5.258977272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC27*Bilans!F27+AD27","v":2.5668750000000005},2.5668750000000005,258.6849954545455,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":45.93541669433561},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ27*Bilans!F27+AK27","v":9.290625},{"v":0.47384032045989666,"d":"47.38%"},4.402272727272727,null,4.888352272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU27*Bilans!F27+AV27","v":2.0751250000000003},2.0751250000000003,209.1273245454546,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":56.820901260055514},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB27*Bilans!F27+BC27","v":9.839374999999999},{"v":0.44741385781848214,"d":"44.74%"},4.402272727272727,null,5.437102272727271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W27<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W27<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W27<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W27<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W27<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM27*Bilans!F27+BN27","v":1.4481944444444448},1.4481944444444448,145.94640303030306,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":81.41895114955054},null,{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F27<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F27<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F27<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F27<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F27<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F27<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F27<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F27*BT27+BU27","v":2.0751250000000003},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY27","v":4.6466837245724895}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3726038555573767},{"$nulls":11},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R28*Bilans!F28+S28","v":10.536624999999999},{"v":0.3858820010576385,"d":"38.59%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D16'!$C$39+'D16'!$C$40)","v":4.0658939393939395},null,6.4707310606060595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC28*Bilans!F28+AD28","v":2.7624375},2.6581945754716982,246.4281697731561,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":40.80399432174343},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ28*Bilans!F28+AK28","v":9.926979166666666},{"v":0.40958018256415935,"d":"40.96%"},4.0658939393939395,null,5.861085227272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU28*Bilans!F28+AV28","v":2.1974291666666668},2.1974291666666668,203.71287066212122,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":49.359932965743546},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB28*Bilans!F28+BC28","v":10.395020833333332},{"v":0.39113860420134866,"d":"39.11%"},4.0658939393939395,null,6.329126893939392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W28<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W28<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W28<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W28<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W28<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM28*Bilans!F28+BN28","v":1.707564814814815},1.6431284067085956,152.32636831923006,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":66.01124776420005},null,{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F28<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F28<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F28<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F28<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F28<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F28<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F28<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F28*BT28+BU28","v":2.1974291666666668},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY28","v":4.456207831217849}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R29*Bilans!F29+S29","v":11.544583333333334},{"v":0.3028624207207237,"d":"30.29%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D16'!$C$39+'D16'!$C$40)","v":3.496420454545455},null,8.048162878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC29*Bilans!F29+AD29","v":3.124027777777777},3.0061399371069175,237.59846849271008,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":30.76175522224265},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ29*Bilans!F29+AK29","v":11.054166666666667},{"v":0.3162988726313265,"d":"31.63%"},3.496420454545455,null,7.557746212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU29*Bilans!F29+AV29","v":2.5210416666666666},2.4259080188679247,191.73825638400518,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":38.11939289942449},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB29*Bilans!F29+BC29","v":11.544583333333334},{"v":0.3028624207207237,"d":"30.29%"},3.496420454545455,null,8.048162878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W29<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W29<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W29<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W29<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W29<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM29*Bilans!F29+BN29","v":3.124027777777777},3.0061399371069175,237.59846849271008,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":30.76175522224265},null,{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F29<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F29<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F29<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F29<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F29<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F29<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F29<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F29*BT29+BU29","v":2.419625},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY29","v":3.44104830774517}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R30*Bilans!F30+S30","v":11.40575},{"v":0.2712178665864307,"d":"27.12%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D16'!$C$39+'D16'!$C$40)","v":3.093443181818182},null,8.312306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC30*Bilans!F30+AD30","v":3.4347499999999997},3.30513679245283,229.26502014622642,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.555273862259472},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ30*Bilans!F30+AK30","v":11.0145},{"v":0.2808518935782997,"d":"28.09%"},3.093443181818182,null,7.9210568181818175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU30*Bilans!F30+AV30","v":2.7491250000000003},2.6453844339622643,183.5004581147084,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.679298648986755},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB30*Bilans!F30+BC30","v":11.40575},{"v":0.2712178665864307,"d":"27.12%"},3.093443181818182,null,8.312306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W30<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W30<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W30<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W30<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W30<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM30*Bilans!F30+BN30","v":3.4347499999999997},3.30513679245283,229.26502014622642,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.555273862259472},null,{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F30<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F30<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F30<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F30<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F30<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F30<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F30<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F30*BT30+BU30","v":2.604075},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY30","v":3.1973144059322047}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R31*Bilans!F31+S31","v":11.377361111111112},{"v":0.2646520258310241,"d":"26.47%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D16'!$C$39+'D16'!$C$40)","v":3.011041666666667},null,8.366319444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC31*Bilans!F31+AD31","v":3.498287037037037},3.366276205450734,226.8487631086812,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":23.421935614726987},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ31*Bilans!F31+AK31","v":11.006388888888889},{"v":0.27357216768038767,"d":"27.36%"},3.011041666666667,null,7.995347222222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU31*Bilans!F31+AV31","v":2.795763888888889},2.6902633647798746,181.29317961156383,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":29.30742974002691},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB31*Bilans!F31+BC31","v":11.377361111111112},{"v":0.2646520258310241,"d":"26.47%"},3.011041666666667,null,8.366319444444445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W31<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W31<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W31<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W31<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W31<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM31*Bilans!F31+BN31","v":3.498287037037037},3.366276205450734,226.8487631086812,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":23.421935614726987},null,{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F31<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F31<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F31<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F31<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F31<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F31<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F31<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F31*BT31+BU31","v":2.6417916666666663},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY31","v":3.151666581692819}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R37*Bilans!F37+S37","v":11.438416666666667},{"v":0.2787327526656251,"d":"27.87%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D16'!$C$39+'D16'!$C$40)","v":3.188261363636364},null,8.250155303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.361638888888889},3.2347845911949684,231.7461436110635,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.912400431399096},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ37*Bilans!F37+AK37","v":11.023833333333334},{"v":0.2892153089793052,"d":"28.92%"},3.188261363636364,null,7.83557196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.6954583333333333},2.5937429245283017,185.8206948042453,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.31663124502108},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB37*Bilans!F37+BC37","v":11.438416666666667},{"v":0.2787327526656251,"d":"27.87%"},3.188261363636364,null,8.250155303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W37<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W37<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W37<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W37<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W37<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.361638888888889},3.2347845911949684,231.7461436110635,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.912400431399096},null,{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F37<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F37<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F37<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F37<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F37<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F37<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F37<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F37*BT37+BU37","v":2.560675},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY37","v":3.251504588293285}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R44*Bilans!F44+S44","v":11.262638888888889},{"v":0.23778168410125103,"d":"23.78%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D16'!$C$39+'D16'!$C$40)","v":2.6780492424242426},null,8.584589646464647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.755046296296296},3.6133464360587,214.62128129049933,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.232663820779102},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ44*Bilans!F44+AK44","v":10.973611111111111},{"v":0.244044482286477,"d":"24.40%"},2.6780492424242426,null,8.29556186868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU44*Bilans!F44+AV44","v":2.984236111111111},2.871623427672956,170.5652946201401,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.20034486521881},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB44*Bilans!F44+BC44","v":11.262638888888889},{"v":0.23778168410125103,"d":"23.78%"},2.6780492424242426,null,8.584589646464647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W44<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W44<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W44<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W44<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W44<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.755046296296296},3.6133464360587,214.62128129049933,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.232663820779102},null,{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F44<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F44<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F44<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F44<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F44<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F44<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F44<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F44*BT44+BU44","v":2.794208333333333},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY44","v":2.9797515139808497}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R61*Bilans!F61+S61","v":10.689374999999998},{"v":0.37487663869000487,"d":"37.49%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D16'!$C$39+'D16'!$C$40)","v":4.00719696969697},null,6.682178030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC61*Bilans!F61+AD61","v":2.7965625000000003},2.691031839622642,245.68142138722135,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":39.69360149582034},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ61*Bilans!F61+AK61","v":10.038020833333334},{"v":0.3992018980863479,"d":"39.92%"},4.00719696969697,null,6.030823863636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU61*Bilans!F61+AV61","v":2.2187708333333336},2.135043632075472,194.9217198134649,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":50.03024006151532},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB61*Bilans!F61+BC61","v":10.491979166666667},{"v":0.38192955838379433,"d":"38.19%"},4.00719696969697,null,6.484782196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W61<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W61<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W61<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W61<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W61<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM61*Bilans!F61+BN61","v":1.7528240740740744},1.686679769392034,153.9877295645131,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":63.329594267350295},null,{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F61<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F61<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F61<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F61<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F61<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F61<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F61<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F61*BT61+BU61","v":2.2187708333333336},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY61","v":3.752549108066023}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R71*Bilans!F71+S71","v":11.236},{"v":0.23146380141752163,"d":"23.15%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D16'!$C$39+'D16'!$C$40)","v":2.600727272727273},null,8.635272727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC71*Bilans!F71+AD71","v":3.814666666666666},3.6707169811320752,211.2170595128645,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.34057943167099},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ71*Bilans!F71+AK71","v":10.966},{"v":0.2371628007228956,"d":"23.72%"},2.600727272727273,null,8.365272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU71*Bilans!F71+AV71","v":3.028},2.9137358490566037,167.65953937564322,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.105415127261423},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB71*Bilans!F71+BC71","v":11.236},{"v":0.23146380141752163,"d":"23.15%"},2.600727272727273,null,8.635272727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W71<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W71<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W71<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W71<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W71<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM71*Bilans!F71+BN71","v":3.814666666666666},3.6707169811320752,211.2170595128645,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.34057943167099},null,{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F71<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F71<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F71<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F71<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F71<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F71<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F71<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F71*BT71+BU71","v":2.8295999999999997},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY71","v":2.9424818036570217}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R77*Bilans!F77+S77","v":11.516583333333333},{"v":0.29654174579608195,"d":"29.65%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D16'!$C$39+'D16'!$C$40)","v":3.4151477272727275},null,8.101435606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC77*Bilans!F77+AD77","v":3.186694444444444},3.0664418238993707,236.38335841380785,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":29.412592153006223},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ77*Bilans!F77+AK77","v":11.046166666666668},{"v":0.30917039642162986,"d":"30.92%"},3.4151477272727275,null,7.6310189393939405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU77*Bilans!F77+AV77","v":2.567041666666667},2.470172169811321,190.41861117645797,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.512435784652965},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB77*Bilans!F77+BC77","v":11.516583333333333},{"v":0.29654174579608195,"d":"29.65%"},3.4151477272727275,null,8.101435606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W77<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W77<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W77<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W77<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W77<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM77*Bilans!F77+BN77","v":3.186694444444444},3.0664418238993707,236.38335841380785,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.412592153006223},null,{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F77<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F77<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F77<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F77<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F77<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F77<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F77<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F77*BT77+BU77","v":2.456825},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY77","v":3.3889456968355125}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R94*Bilans!F94+S94","v":13.512},{"v":0.1472386498196889,"d":"14.72%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D16'!$C$39+'D16'!$C$40)","v":1.9894886363636366},null,11.522511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC94*Bilans!F94+AD94","v":4.609125000000001},4.435195754716982,190.14288999892798,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.30942087532419},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ94*Bilans!F94+AK94","v":11.427},{"v":0.1741041950086319,"d":"17.41%"},1.9894886363636366,null,9.437511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU94*Bilans!F94+AV94","v":3.5572500000000002},3.4230141509433967,146.7492843975129,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.653604467489945},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB94*Bilans!F94+BC94","v":13.512},{"v":0.1472386498196889,"d":"14.72%"},1.9894886363636366,null,11.522511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W94<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W94<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W94<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W94<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W94<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM94*Bilans!F94+BN94","v":4.090861111111111},3.9364889937106917,168.76265109991425,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.742191210158348},null,{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F94<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F94<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F94<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F94<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F94<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F94<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F94<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F94*BT94+BU94","v":3.27765},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY94","v":2.540248809857034}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R104*Bilans!F104+S104","v":14.775833333333333},{"v":0.11757066462948819,"d":"11.76%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D16'!$C$39+'D16'!$C$40)","v":1.737204545454546},null,13.038628787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC104*Bilans!F104+AD104","v":4.973333333333334},4.785660377358491,176.19148281303603,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.000922502903183},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ104*Bilans!F104+AK104","v":11.885250000000001},{"v":0.14616474583660805,"d":"14.62%"},1.737204545454546,null,10.148045454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU104*Bilans!F104+AV104","v":3.7969166666666663},3.6536367924528297,134.51428504373925,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.789720935260235},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB104*Bilans!F104+BC104","v":14.775833333333333},{"v":0.11757066462948819,"d":"11.76%"},1.737204545454546,null,13.038628787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W104<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W104<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W104<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W104<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W104<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM104*Bilans!F104+BN104","v":4.766055555555557},4.586204402515724,168.84820284905663,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.392376440568055},null,{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F104<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F104<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F104<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F104<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F104<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F104<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F104<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F104*BT104+BU104","v":3.4832833333333335},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY104","v":2.3902868974084526}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F116<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F116<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F116<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F116<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F116<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F116<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F116<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F116*BT116+BU116","v":3.5415055555555557},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY116","v":2.350990667956696}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F119<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F119<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F119<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F119<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F119<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F119<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F119<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F119*BT119+BU119","v":3.773660833333334},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY119","v":2.206357931821175}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F136<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F136<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F136<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F136<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F136<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F136<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F136<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F136*BT136+BU136","v":4.1875366666666665},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY136","v":1.988292204795319}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F142<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F142<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F142<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F142<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F142<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F142<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F142<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F142*BT142+BU142","v":3.09059},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY142","v":2.6939990460164265}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F152<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F152<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F152<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F152<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F152<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F152<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F152<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F152*BT152+BU152","v":3.6786916666666674},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY152","v":2.263317305734486}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F169<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F169<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F169<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F169<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F169<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F169<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F169<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F169*BT169+BU169","v":3.8941791666666674},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY169","v":2.138074843319246}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F175<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F175<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F175<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F175<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F175<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F175<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F175<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F175*BT175+BU175","v":4.032378333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY175","v":2.0647979488435664}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F185<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F185<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F185<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F185<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F185<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F185<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F185<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F185*BT185+BU185","v":4.3639841666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY185","v":1.9079002566564245}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F201<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F201<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F201<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F201<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F201<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F201<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F201<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F201*BT201+BU201","v":4.248156666666667},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY201","v":1.9599198346328817}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F211<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F211<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F211<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F211<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F211<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F211<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F211<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F211*BT211+BU211","v":4.049698333333334},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY211","v":2.055967093424137}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F217<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F217<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F217<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F217<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F217<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F217<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F217<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F217*BT217+BU217","v":4.3174366666666675},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY217","v":1.9284698663700695}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F234<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F234<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F234<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F234<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F234<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F234<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F234<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F234*BT234+BU234","v":4.1684125000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY234","v":1.9974142462215305}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F244<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F244<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F244<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F244<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F244<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F244<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F244<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F244*BT244+BU244","v":3.7797950000000005},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY244","v":2.2027772700974273}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"R250*Bilans!F250+S250","v":15.573888888888888},{"v":0.0955279978466937,"d":"9.55%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D16'!$C$39+'D16'!$C$40)","v":1.4877424242424246},null,14.086146464646463,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13333333333333316},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"AC250*Bilans!F250+AD250","v":5.218888888888889},5.021949685534592,154.82396955974843,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.182561370951304},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":1.2299999999999998},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":3.0600000000000023},{"$f":"AJ250*Bilans!F250+AK250","v":14.150500000000001},{"v":0.10513709227535596,"d":"10.51%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":12.662757575757576},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.09666666666666683},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.1033333333333317},{"$f":"AU250*Bilans!F250+AV250","v":3.9749444444444446},3.8249465408805032,117.92101552086906,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.430317896646574},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.43333333333333357},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.666666666666664},{"$f":"BB250*Bilans!F250+BC250","v":15.573888888888888},{"v":0.0955279978466937,"d":"9.55%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":14.086146464646463},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W250<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W250<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W250<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W250<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W250<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$11,0))))))","v":4.016666666666668},{"$f":"BM250*Bilans!F250+BN250","v":4.958407407407409},4.771297693920338,147.09650537754914,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.559884989809661},null,{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08733333333333348},{"$f":"IF(Bilans!F250<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F250<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F250<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F250<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F250<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F250<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F250<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8566666666666656},{"$f":"Bilans!F250*BT250+BU250","v":3.6441222222222227},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY250","v":2.2847879417586054}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R260*Bilans!F260+S260","v":16.52955},{"v":0.06371371821429449,"d":"6.37%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D16'!$C$39+'D16'!$C$40)","v":1.0531590909090915},null,15.47639090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC260*Bilans!F260+AD260","v":5.6526},5.439294339622641,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ260*Bilans!F260+AK260","v":16.52955},{"v":0.06371371821429449,"d":"6.37%"},1.0531590909090915,null,15.47639090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU260*Bilans!F260+AV260","v":5.6526},5.439294339622641,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB260*Bilans!F260+BC260","v":16.52955},{"v":0.06371371821429449,"d":"6.37%"},1.0531590909090915,null,15.47639090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W260<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W260<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W260<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W260<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W260<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM260*Bilans!F260+BN260","v":5.266833333333333},5.068084905660377,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F260<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F260<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F260<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F260<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F260<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F260<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F260<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F260*BT260+BU260","v":3.9226850000000004},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY260","v":2.122537627066131}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D16'!$C$39+'D16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W277<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W277<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W277<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W277<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W277<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.5762407407407402},1.5167599580712783,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F277<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F277<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F277<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F277<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F277<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F277<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F277<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F277*BT277+BU277","v":4.170938333333334},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY277","v":1.9962046537796423}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R286*Bilans!F286+S286","v":16.314358333333335},{"v":0.0720612206583409,"d":"7.21%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D16'!$C$39+'D16'!$C$40)","v":1.1756325757575763},null,15.138725757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC286*Bilans!F286+AD286","v":5.529633333333333},5.3209679245283015,124.18510294185249,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.131851508980476},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":16.314358333333335},{"v":0.0720612206583409,"d":"7.21%"},1.1756325757575763,null,15.138725757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU286*Bilans!F286+AV286","v":5.529633333333333},5.3209679245283015,124.18510294185249,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.131851508980476},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB286*Bilans!F286+BC286","v":16.314358333333335},{"v":0.0720612206583409,"d":"7.21%"},1.1756325757575763,null,15.138725757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W286<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W286<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W286<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W286<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W286<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM286*Bilans!F286+BN286","v":5.172398148148147},4.977213312368972,116.16227654950448,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.486286313039377},null,{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F286<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F286<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F286<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F286<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F286<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F286<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F286<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F286*BT286+BU286","v":3.844384166666667},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY286","v":2.1657685992519147}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"R292*Bilans!F292+S292","v":16.71995},{"v":0.05650707415664851,"d":"5.65%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D16'!$C$39+'D16'!$C$40)","v":0.9447954545454553},null,15.775154545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AC292*Bilans!F292+AD292","v":5.7614},5.543988679245283,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":16.71995},{"v":0.05650707415664851,"d":"5.65%"},0.9447954545454553,null,15.775154545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"AU292*Bilans!F292+AV292","v":5.7614},5.543988679245283,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.2379999999999999},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$6,0))))))","v":13.620000000000001},{"$f":"BB292*Bilans!F292+BC292","v":16.71995},{"v":0.05650707415664851,"d":"5.65%"},0.9447954545454553,null,15.775154545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W292<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W292<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W292<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W292<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W292<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.9899999999999993},{"$f":"BM292*Bilans!F292+BN292","v":5.350388888888888},5.148487421383647,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.08659999999999997},{"$f":"IF(Bilans!F292<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F292<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F292<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F292<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F292<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F292<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F292<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.8640000000000008},{"$f":"Bilans!F292*BT292+BU292","v":3.9919650000000004},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY292","v":2.0857012803538875}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R309*Bilans!F309+S309","v":11.524555555555555},{"v":0.2983445098783362,"d":"29.83%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D16'!$C$39+'D16'!$C$40)","v":3.438287878787879},null,8.086267676767676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC309*Bilans!F309+AD309","v":3.168851851851852},3.049272536687631,236.7532815330665,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":29.791295165927654},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ309*Bilans!F309+AK309","v":11.048444444444446},{"v":0.31120108320015794,"d":"31.12%"},3.438287878787879,null,7.610156565656567,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.553944444444445},2.4575691823899373,190.8119269514008,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":36.964077688130985},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB309*Bilans!F309+BC309","v":11.524555555555555},{"v":0.2983445098783362,"d":"29.83%"},3.438287878787879,null,8.086267676767676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W309<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W309<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W309<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W309<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W309<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM309*Bilans!F309+BN309","v":3.168851851851852},3.049272536687631,236.7532815330665,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":29.791295165927654},null,{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F309<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F309<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F309<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F309<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F309<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F309<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F309<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F309*BT309+BU309","v":2.4462333333333333},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY309","v":3.4036191062291308}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R315*Bilans!F315+S315","v":11.907466666666666},{"v":0.19300596722606447,"d":"19.30%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D16'!$C$39+'D16'!$C$40)","v":2.2982121212121216},null,9.609254545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC315*Bilans!F315+AD315","v":4.148733333333333},3.992177358490566,200.72958098662093,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.735931204051973},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":11.098799999999999},{"v":0.20706852283238925,"d":"20.71%"},2.2982121212121216,null,8.800587878787876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU315*Bilans!F315+AV315","v":3.2564},3.1335169811320758,157.5555127327616,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.773937164954308},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB315*Bilans!F315+BC315","v":11.907466666666666},{"v":0.19300596722606447,"d":"19.30%"},2.2982121212121216,null,9.609254545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W315<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W315<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W315<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W315<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W315<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM315*Bilans!F315+BN315","v":3.8528148148148147},3.707425576519916,186.4120542969316,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.867736167562388},null,{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F315<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F315<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F315<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F315<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F315<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F315<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F315<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F315*BT315+BU315","v":3.0205599999999997},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY315","v":2.756457912316891}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R325*Bilans!F325+S325","v":13.253866666666667},{"v":0.15385361527430763,"d":"15.39%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D16'!$C$39+'D16'!$C$40)","v":2.0391553030303036},null,11.214711363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC325*Bilans!F325+AD325","v":4.535058333333334},4.363924056603774,192.28917258760728,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.813710501338901},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":11.3742},{"v":0.1792790088999933,"d":"17.93%"},2.0391553030303036,null,9.335044696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.50885},3.376440566037736,148.77732845789026,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.268782152752184},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB325*Bilans!F325+BC325","v":13.253866666666667},{"v":0.15385361527430763,"d":"15.39%"},2.0391553030303036,null,11.214711363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W325<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W325<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W325<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W325<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W325<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM325*Bilans!F325+BN325","v":4.052564814814815},3.89963784067086,171.83116022360403,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.220236740157526},null,{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F325<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F325<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F325<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F325<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F325<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F325<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F325<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F325*BT325+BU325","v":3.23629},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY325","v":2.5727133574642282}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.35250000000000004},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":14.067499999999999},{"$f":"R342*Bilans!F342+S342","v":11.3209375},{"v":0.33252613361372024,"d":"33.25%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D16'!$C$39+'D16'!$C$40)","v":3.764507575757576},null,7.5564299242424235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07874999999999999},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.55125},{"$f":"AC342*Bilans!F342+AD342","v":2.9376562500000003},2.8268012971698115,241.6118465078259,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.37639075404738},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.25624999999999987},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.493749999999999},{"$f":"AJ342*Bilans!F342+AK342","v":10.497135416666666},{"v":0.3586223694685825,"d":"35.86%"},3.764507575757576,null,6.73262784090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.6907500000000004},{"$f":"AU342*Bilans!F342+AV342","v":2.307010416666667},2.219953419811321,189.74345507021872,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":45.04690340810244},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.22375000000000012},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$6,0))))))","v":12.63625},{"$f":"BB342*Bilans!F342+BC342","v":10.892864583333333},{"v":0.3455939020409263,"d":"34.56%"},3.764507575757576,null,7.128357007575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W342<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W342<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W342<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W342<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W342<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.75375},{"$f":"BM342*Bilans!F342+BN342","v":1.939953703703704},1.8667479035639416,159.55433740470747,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":53.57018324852877},null,{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.049250000000000016},{"$f":"IF(Bilans!F342<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F342<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F342<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F342<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F342<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F342<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F342<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6907500000000004},{"$f":"Bilans!F342*BT342+BU342","v":2.307010416666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY342","v":3.6090199036283384}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R352*Bilans!F352+S352","v":11.266527777777778},{"v":0.2387015036271068,"d":"23.87%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D16'!$C$39+'D16'!$C$40)","v":2.6893371212121218},null,8.577190656565657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.746342592592592},3.6049711740041923,215.1004368365256,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.36527021700111},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ352*Bilans!F352+AK352","v":10.974722222222223},{"v":0.24504830890084886,"d":"24.50%"},2.6893371212121218,null,8.285385101010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.9778472222222225},2.865475628930818,170.97641833369073,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.362880704429255},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB352*Bilans!F352+BC352","v":11.266527777777778},{"v":0.2387015036271068,"d":"23.87%"},2.6893371212121218,null,8.577190656565657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W352<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W352<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W352<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W352<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W352<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.746342592592592},3.6049711740041923,215.1004368365256,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.36527021700111},null,{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F352<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F352<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F352<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F352<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F352<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F352<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F352<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F352*BT352+BU352","v":2.7890416666666664},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY352","v":2.9852714683817587}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R358*Bilans!F358+S358","v":11.543805555555556},{"v":0.30268726045080363,"d":"30.27%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D16'!$C$39+'D16'!$C$40)","v":3.4941628787878787},null,8.049642676767677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.1257685185185187},3.00781498951782,237.56789194344393,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.723547992103224},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ358*Bilans!F358+AK358","v":11.053944444444445},{"v":0.3161009987293717,"d":"31.61%"},3.4941628787878787,null,7.559781565656566,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU358*Bilans!F358+AV358","v":2.522319444444445},2.4271375786163527,191.70393126508012,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.07396374889433},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB358*Bilans!F358+BC358","v":11.543805555555556},{"v":0.30268726045080363,"d":"30.27%"},3.4941628787878787,null,8.049642676767677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W358<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W358<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W358<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W358<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W358<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.1257685185185187},3.00781498951782,237.56789194344393,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.723547992103224},null,{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F358<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F358<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F358<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F358<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F358<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F358<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F358<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F358*BT358+BU358","v":2.4206583333333334},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY358","v":3.4395793891997313}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R369*Bilans!F369+S369","v":11.463888888888889},{"v":0.2845628565764258,"d":"28.46%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D16'!$C$39+'D16'!$C$40)","v":3.26219696969697},null,8.20169191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC369*Bilans!F369+AD369","v":3.304629629629629},3.179926624737945,233.45864941871548,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":27.01230424196476},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ369*Bilans!F369+AK369","v":11.03111111111111},{"v":0.29572696139476967,"d":"29.57%"},3.26219696969697,null,7.7689141414141405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU369*Bilans!F369+AV369","v":2.653611111111111},2.5534748427672955,187.46683759291028,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.63931534232605},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB369*Bilans!F369+BC369","v":11.463888888888889},{"v":0.2845628565764258,"d":"28.46%"},3.26219696969697,null,8.20169191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W369<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W369<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W369<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W369<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W369<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM369*Bilans!F369+BN369","v":3.304629629629629},3.179926624737945,233.45864941871548,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":27.01230424196476},null,{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F369<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F369<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F369<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F369<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F369<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F369<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F369<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F369*BT369+BU369","v":2.5268333333333333},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY369","v":3.295051716230291}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"R370*Bilans!F370+S370","v":14.342133333333333},{"v":0.1275797058212041,"d":"12.76%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D16'!$C$39+'D16'!$C$40)","v":1.829765151515152},null,12.51236818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.20200000000000004},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"AC370*Bilans!F370+AD370","v":4.847316666666667},4.664399056603774,182.08881037169814,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.792142448733006},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.14400000000000013},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.661999999999999},{"$f":"AJ370*Bilans!F370+AK370","v":11.5968},{"v":0.15778190117231927,"d":"15.78%"},1.829765151515152,null,9.767034848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.13199999999999995},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.8560000000000003},{"$f":"AU370*Bilans!F370+AV370","v":3.7129000000000003},3.572790566037736,139.47459811698116,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.783973523153772},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$5,0))))))","v":0.704},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$6,0))))))","v":9.772},{"$f":"BB370*Bilans!F370+BC370","v":14.342133333333333},{"v":0.1275797058212041,"d":"12.76%"},1.829765151515152,null,12.51236818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W370<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W370<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W370<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W370<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W370<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.536},{"$f":"BM370*Bilans!F370+BN370","v":4.214018518518518},4.05499895178197,158.29904907966457,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.263741506006642},null,{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.11280000000000001},{"$f":"IF(Bilans!F370<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F370<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F370<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F370<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F370<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F370<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F370<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.6784},{"$f":"Bilans!F370*BT370+BU370","v":3.41066},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY370","v":2.4411833814065043}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$5,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$5,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$6,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$6,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"R371*Bilans!F371+S371","v":11.198472222222222},{"v":0.22251242785417838,"d":"22.25%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D16'!$C$39+'D16'!$C$40)","v":2.4917992424242428},null,8.706672979797979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$10,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$10,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$11,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$11,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"AC371*Bilans!F371+AD371","v":3.898657407407407},3.7515382599580707,206.0600599068515,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.130140443628456},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$27,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$27,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$16,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$16,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$16,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.013333333333333443},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$28,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$28,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$17,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$17,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$17,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":10.976666666666667},{"$f":"AJ371*Bilans!F371+AK371","v":10.955277777777777},{"v":0.22745194535174001,"d":"22.75%"},2.4917992424242428,null,8.463478535353534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$21,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$21,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$21,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$22,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$22,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$22,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":2.966666666666667},{"$f":"AU371*Bilans!F371+AV371","v":3.089652777777778},2.9730621069182392,163.30084178995142,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.61555156321347},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$16,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$16,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$5,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$5,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$5,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$5,0))))))","v":-0.04666666666666666},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$17,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$17,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$6,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$6,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$6,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$6,0))))))","v":11.273333333333333},{"$f":"BB371*Bilans!F371+BC371","v":11.198472222222222},{"v":0.22251242785417838,"d":"22.25%"},2.4917992424242428,null,8.706672979797979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D16'!$O$3,'D16'!$N$21,IF(Bilans!W371<='D16'!$P$3,'D16'!$O$21,IF(Bilans!W371<='D16'!$Q$3,'D16'!$P$10,IF(Bilans!W371<='D16'!$R$3,'D16'!$Q$10,IF(Bilans!W371<='D16'!$S$3,'D16'!$R$10,IF(Bilans!W371<='D16'!$U$3,'D16'!$S$10,0))))))","v":0.10444444444444444},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$22,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$22,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$11,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$11,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$11,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$11,0))))))","v":3.731111111111111},{"$f":"BM371*Bilans!F371+BN371","v":3.898657407407407},3.7515382599580707,206.0600599068515,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.130140443628456},null,{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$32,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$32,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$32,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$32,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$32,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$32,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$32,'D16'!$V$32))))))))","v":0.06199999999999998},{"$f":"IF(Bilans!F371<='D16'!$O$3,'D16'!$N$33,IF(Bilans!F371<='D16'!$P$3,'D16'!$O$33,IF(Bilans!F371<='D16'!$Q$3,'D16'!$P$33,IF(Bilans!F371<='D16'!$R$3,'D16'!$Q$33,IF(Bilans!F371<='D16'!$S$3,'D16'!$R$33,IF(Bilans!F371<='D16'!$U$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$V$3,'D16'!$S$33,IF(Bilans!F371<='D16'!$W$3,'D16'!$V$33,'D16'!$V$33))))))))","v":2.78},{"$f":"Bilans!F371*BT371+BU371","v":2.879458333333333},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D16'!BY371","v":2.8915322077223693}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.95786023910163},{"$f":"SUM(AF7:AF372)/229","v":3.8098180935336527},{"$f":"SUM(AG7:AG372)/Z373","v":3.6036747041133994},{"$f":"SUM(AH7:AH372)","v":4074.3091462230473},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2366007188911268},{"$f":"SUM(AX7:AX372)/229","v":3.116243982938907},{"$f":"SUM(AY7:AY372)/AR373","v":2.879401176834274},{"$f":"SUM(AZ7:AZ372)","v":5113.0066370830755},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12161.557333943016},{"$f":"SUM(BK7:BK372)","v":6.089439343691156},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7663364288557943},{"$f":"SUM(BP7:BP372)/229","v":3.621174132726629},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3726038555573767},{"$f":"SUM(BR7:BR372)","v":4543.433221127496},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1213.4535205376742},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":952.9759533288678},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.324530193253902}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D13","index":24,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5006.4465949696305},null,null,"COP",{"$f":"K13","v":3.568721879447757},{"$f":"L13","v":2.9421214176298283},{"$f":"M13","v":3.364888404715523},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9993654635168372},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.568721879447757},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":6.3453648316280642E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.5690054695932023},{"$f":"L14","v":2.942405007775274},{"$f":"M14","v":3.3655233440908843}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5690054695932023},{"$nulls":10},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R7*Bilans!F7+S7","v":10.705601851851853},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.30245175143917147,"d":"30.25%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D13'!$C$39+'D13'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":7.467673821548822},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC7*Bilans!F7+AD7","v":3.337101851851852},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2111734800838576},{"$f":"AF7*Z7","v":233.88231732356584},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":26.537237606402467},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ7*Bilans!F7+AK7","v":10.465921296296298},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3093782132155795,"d":"30.94%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":7.227993265993267},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU7*Bilans!F7+AV7","v":2.6626296296296297},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5621530398322854},{"$f":"AX7*AR7","v":186.61162158014105},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.259400321356964},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB7*Bilans!F7+BC7","v":10.705601851851853},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.30245175143917147,"d":"30.25%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":7.467673821548822},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W7<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W7<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W7<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W7<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W7<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM7*Bilans!F7+BN7","v":3.337101851851852},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.2111734800838576},{"$f":"BP7*BJ7","v":233.88231732356584},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":26.537237606402467},null,{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F7<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F7<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F7<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F7<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F7<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F7<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F7<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F7*BT7+BU7","v":2.533862962962963},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY7","v":3.28591034058601}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R8*Bilans!F8+S8","v":11.1245},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.20953274032064095,"d":"20.95%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D13'!$C$39+'D13'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":8.793553030303029},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC8*Bilans!F8+AD8","v":4.120916666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.965410377358491},{"$f":"AF8*Z8","v":202.4990882975987},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.067203585205124},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ8*Bilans!F8+AK8","v":10.496},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.22207955122875098,"d":"22.21%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":8.16505303030303},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU8*Bilans!F8+AV8","v":3.1487499999999997},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0299292452830184},{"$f":"AX8*AR8","v":154.72746863207547},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.71915533920812},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB8*Bilans!F8+BC8","v":11.1245},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.20953274032064095,"d":"20.95%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":8.793553030303029},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W8<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W8<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W8<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W8<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W8<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM8*Bilans!F8+BN8","v":3.9279814814814813},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.779755765199161},{"$f":"BP8*BJ8","v":193.0183823623023},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.807276757046568},null,{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F8<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F8<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F8<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F8<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F8<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F8<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F8<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F8*BT8+BU8","v":2.9423500000000002},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY8","v":2.8297267529790497}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3359.431564633885},{"$nulls":9},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R9*Bilans!F9+S9","v":11.1347},{"v":0.20913804538419484,"d":"20.91%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D13'!$C$39+'D13'!$C$40)","v":2.3286893939393942},null,8.806010606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC9*Bilans!F9+AD9","v":4.123883333333334},3.968265094339623,202.42986049519726,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.040389517425888},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ9*Bilans!F9+AK9","v":10.4976},{"v":0.2218306464276972,"d":"22.18%"},2.3286893939393942,null,8.168910606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU9*Bilans!F9+AV9","v":3.15125},3.0323349056603774,154.6860195411664,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.68260584141341},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB9*Bilans!F9+BC9","v":11.1347},{"v":0.20913804538419484,"d":"20.91%"},2.3286893939393942,null,8.806010606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W9<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W9<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W9<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W9<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W9<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM9*Bilans!F9+BN9","v":3.9297962962962965},3.781502096436059,192.90267248923195,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.783212915186049},null,{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F9<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F9<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F9<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F9<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F9<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F9<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F9<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F9*BT9+BU9","v":2.94421},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY9","v":2.827939077588863}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R10*Bilans!F10+S10","v":10.667685185185185},{"v":0.2601960355742547,"d":"26.02%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D13'!$C$39+'D13'!$C$40)","v":2.7756893939393943},null,7.89199579124579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC10*Bilans!F10+AD10","v":3.7086851851851854},3.5687348008385746,220.33433546464653,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":20.241350719111676},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":10.43937962962963},{"v":0.26588643122636113,"d":"26.59%"},2.7756893939393943,null,7.663690235690236,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU10*Bilans!F10+AV10","v":2.8749629629629627},2.766473794549266,170.8025950707071,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":26.111222477363807},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB10*Bilans!F10+BC10","v":10.667685185185185},{"v":0.2601960355742547,"d":"26.02%"},2.7756893939393943,null,7.89199579124579,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W10<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W10<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W10<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W10<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W10<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM10*Bilans!F10+BN10","v":3.7086851851851854},3.5687348008385746,220.33433546464653,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":20.241350719111676},null,{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F10<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F10<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F10<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F10<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F10<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F10<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F10<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F10*BT10+BU10","v":2.7188962962962964},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY10","v":3.062289107153413}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6219361934264467},{"$nulls":11},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R11*Bilans!F11+S11","v":10.658287037037038},{"v":0.24967590148352817,"d":"24.97%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D13'!$C$39+'D13'!$C$40)","v":2.6611174242424247},null,7.997169612794613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC11*Bilans!F11+AD11","v":3.800787037037037},3.6573611111111113,215.74939438131318,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":18.871210613713178},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":10.432800925925926},{"v":0.2550721942397503,"d":"25.51%"},2.6611174242424247,null,7.771683501683501,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU11*Bilans!F11+AV11","v":2.9275925925925925},2.817117400419287,166.18303595864305,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":24.499806720127946},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB11*Bilans!F11+BC11","v":10.658287037037038},{"v":0.24967590148352817,"d":"24.97%"},2.6611174242424247,null,7.997169612794613,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W11<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W11<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W11<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W11<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W11<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM11*Bilans!F11+BN11","v":3.800787037037037},3.6573611111111113,215.74939438131318,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":18.871210613713178},null,{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F11<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F11<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F11<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F11<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F11<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F11<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F11<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F11*BT11+BU11","v":2.7647592592592596},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY11","v":3.0114905967829686}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R12*Bilans!F12+S12","v":10.64939814814815},{"v":0.23970873774896778,"d":"23.97%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D13'!$C$39+'D13'!$C$40)","v":2.552753787878788},null,8.096644360269362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC12*Bilans!F12+AD12","v":3.8878981481481483},3.7411850104821807,210.96440241790555,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.63504898160266},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":10.426578703703704},{"v":0.24483139296421413,"d":"24.48%"},2.552753787878788,null,7.873824915824916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU12*Bilans!F12+AV12","v":2.97737037037037},2.8650167714884693,161.55751437602441,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.028130782918332},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB12*Bilans!F12+BF8","v":2.318122895622896},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.23463089225589195,0.09191285637102456,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":51.20678636910785},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":5.182940903619429},null,{"$f":"IF(Bilans!W12<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W12<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W12<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W12<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W12<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W12<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM12*Bilans!F12+BN12","v":3.8878981481481483},2.8609061844863737,146.4978118110532,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":27.005636347760174},null,{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F12<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F12<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F12<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F12<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F12<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F12<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F12<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F12*BT12+BU12","v":2.8081370370370373},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY12","v":2.9649715814485345}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4251.760637413364},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.568721879447757},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9421214176298283},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.364888404715523},{"$nulls":4},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R13*Bilans!F13+S13","v":11.1959},{"v":0.20678497837547138,"d":"20.68%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D13'!$C$39+'D13'!$C$40)","v":2.31514393939394},null,8.88075606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC13*Bilans!F13+AD13","v":4.141683333333333},3.9853933962264145,202.00799738301887,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.880311795515219},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ13*Bilans!F13+AK13","v":10.5072},{"v":0.22033880952051357,"d":"22.03%"},2.31514393939394,null,8.19205606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU13*Bilans!F13+AV13","v":3.16625},3.046768867924528,154.43185058747858,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.464520918527842},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB13*Bilans!F13+BC13","v":11.1959},{"v":0.20678497837547138,"d":"20.68%"},2.31514393939394,null,8.88075606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W13<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W13<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W13<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W13<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W13<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM13*Bilans!F13+BN13","v":3.940685185185185},3.7919800838574425,192.2044392359444,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.639295315947095},null,{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F13<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F13<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F13<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F13<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F13<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F13<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F13<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F13*BT13+BU13","v":2.9553700000000003},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY13","v":2.817260279297653}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5690054695932023},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.942405007775274},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3655233440908843},{"$nulls":4},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R14*Bilans!F14+S14","v":10.688287037037037},{"v":0.2831926843357667,"d":"28.32%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D13'!$C$39+'D13'!$C$40)","v":3.026844696969697},null,7.661442340067341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC14*Bilans!F14+AD14","v":3.506787037037037},3.3744554507337527,228.67979021664766,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.49666629000033},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":10.453800925925927},{"v":0.28954489552818796,"d":"28.95%"},3.026844696969697,null,7.4269562289562305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU14*Bilans!F14+AV14","v":2.759592592592593},2.655457023060797,179.9547701336002,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.85868456834307},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB14*Bilans!F14+BC14","v":10.688287037037037},{"v":0.2831926843357667,"d":"28.32%"},3.026844696969697,null,7.661442340067341,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W14<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W14<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W14<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W14<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W14<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM14*Bilans!F14+BN14","v":3.506787037037037},3.3744554507337527,228.67979021664766,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.49666629000033},null,{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F14<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F14<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F14<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F14<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F14<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F14<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F14<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F14*BT14+BU14","v":2.6183592592592593},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY14","v":3.179871701022176}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8617901643421573},{"$nulls":4},{"$f":"F11","v":3.6219361934264467},{"$f":"F15","v":2.8617901643421573},{"$f":"F28","v":3.3746644364461322},{"$nulls":4},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R15*Bilans!F15+S15","v":10.674027777777779},{"v":0.2672853605998701,"d":"26.73%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D13'!$C$39+'D13'!$C$40)","v":2.853011363636364},null,7.821016414141415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC15*Bilans!F15+AD15","v":3.646527777777778},3.508922955974843,223.15314531518013,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":21.2051431649892},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":10.443819444444445},{"v":0.27317700950431634,"d":"27.32%"},2.853011363636364,null,7.590808080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU15*Bilans!F15+AV15","v":2.839444444444444},2.7322955974842764,173.76282242710118,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":27.232490402895298},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB15*Bilans!F15+BC15","v":10.674027777777779},{"v":0.2672853605998701,"d":"26.73%"},2.853011363636364,null,7.821016414141415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W15<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W15<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W15<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W15<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W15<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM15*Bilans!F15+BN15","v":3.646527777777778},3.508922955974843,223.15314531518013,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":21.2051431649892},null,{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F15<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F15<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F15<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F15<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F15<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F15<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F15<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F15*BT15+BU15","v":2.6879444444444447},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY15","v":3.0975515616911378}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.3190384612938217},{"$f":"F19","v":3.3190384612938217},{"$f":"F19","v":3.3190384612938217},{"$nulls":4},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R16*Bilans!F16+S16","v":10.673935185185186},{"v":0.26718192740347785,"d":"26.72%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D13'!$C$39+'D13'!$C$40)","v":2.851882575757576},null,7.82205260942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC16*Bilans!F16+AD16","v":3.647435185185185},3.5097961215932916,223.11359150881458,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.190836930711544},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":10.44375462962963},{"v":0.27307062229005213,"d":"27.31%"},2.851882575757576,null,7.591872053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU16*Bilans!F16+AV16","v":2.839962962962963},2.7327945492662473,173.72051983056986,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.21591979634804},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB16*Bilans!F16+BC16","v":10.673935185185186},{"v":0.26718192740347785,"d":"26.72%"},2.851882575757576,null,7.82205260942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W16<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W16<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W16<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W16<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W16<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM16*Bilans!F16+BN16","v":3.647435185185185},3.5097961215932916,223.11359150881458,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.190836930711544},null,{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F16<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F16<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F16<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F16<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F16<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F16<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F16<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F16*BT16+BU16","v":2.6883962962962964},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY16","v":3.097030941122182}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":781.3274369055063},{"$nulls":9},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R17*Bilans!F17+S17","v":10.706203703703704},{"v":0.30312006396744395,"d":"30.31%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D13'!$C$39+'D13'!$C$40)","v":3.245265151515152},null,7.460938552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC17*Bilans!F17+AD17","v":3.3312037037037037},3.2054979035639413,234.0334019392034,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.64849660485703},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":10.466342592592593},{"v":0.31006678052101433,"d":"31.01%"},3.245265151515152,null,7.2210774410774405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU17*Bilans!F17+AV17","v":2.6592592592592594},2.5589098532494763,186.8260083857443,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.382066934294606},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB17*Bilans!F17+BC17","v":10.706203703703704},{"v":0.30312006396744395,"d":"30.31%"},3.245265151515152,null,7.460938552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W17<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W17<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W17<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W17<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W17<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM17*Bilans!F17+BN17","v":3.3312037037037037},3.2054979035639413,234.0334019392034,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.64849660485703},null,{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F17<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F17<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F17<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F17<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F17<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F17<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F17<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F17*BT17+BU17","v":2.530925925925926},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY17","v":3.2897235064601373}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5006.4465949696305},{"$nulls":5},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R18*Bilans!F18+S18","v":10.675092592592593},{"v":0.268474713393224,"d":"26.85%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D13'!$C$39+'D13'!$C$40)","v":2.8659924242424246},null,7.809100168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC18*Bilans!F18+AD18","v":3.636092592592593},3.498881551362684,223.6046137036403,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.37017807563707},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":10.444564814814816},{"v":0.274400367565074,"d":"27.44%"},2.8659924242424246,null,7.578572390572392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU18*Bilans!F18+AV18","v":2.8334814814814813},2.726557651991614,174.24735921021542,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.42348828148374},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB18*Bilans!F18+BC18","v":10.675092592592593},{"v":0.268474713393224,"d":"26.85%"},2.8659924242424246,null,7.809100168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W18<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W18<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W18<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W18<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W18<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM18*Bilans!F18+BN18","v":3.636092592592593},3.498881551362684,223.6046137036403,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.37017807563707},null,{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F18<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F18<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F18<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F18<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F18<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F18<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F18<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F18*BT18+BU18","v":2.682748148148148},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY18","v":3.103551303306359}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3190384612938217},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5475.713960413345},{"$nulls":5},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R19*Bilans!F19+S19","v":10.707037037037038},{"v":0.30404529573992367,"d":"30.40%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D13'!$C$39+'D13'!$C$40)","v":3.2554242424242426},null,7.451612794612796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC19*Bilans!F19+AD19","v":3.3230370370370372},3.197639412997904,234.2392961707643,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.803199549124226},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":10.466925925925926},{"v":0.31102008989676316,"d":"31.10%"},3.2554242424242426,null,7.211501683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU19*Bilans!F19+AV19","v":2.654592592592593},2.5544192872117404,187.12096602553845,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.55242723925725},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB19*Bilans!F19+BC19","v":10.707037037037038},{"v":0.30404529573992367,"d":"30.40%"},3.2554242424242426,null,7.451612794612796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W19<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W19<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W19<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W19<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W19<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM19*Bilans!F19+BN19","v":3.3230370370370372},3.197639412997904,234.2392961707643,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.803199549124226},null,{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F19<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F19<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F19<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F19<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F19<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F19<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F19<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F19*BT19+BU19","v":2.5268592592592594},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY19","v":3.2950179085433753}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6099.303476954757},{"$nulls":5},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R20*Bilans!F20+S20","v":10.713842592592593},{"v":0.3115959678018109,"d":"31.16%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D13'!$C$39+'D13'!$C$40)","v":3.338390151515152},null,7.375452441077441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC20*Bilans!F20+AD20","v":3.256342592592593},3.133461740041929,235.777328629455,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.095651807391143},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":10.471689814814816},{"v":0.3188014743133593,"d":"31.88%"},3.338390151515152,null,7.133299663299664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU20*Bilans!F20+AV20","v":2.6164814814814816},2.5177463312368973,189.4478226939204,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.966449521842854},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB20*Bilans!F20+BC20","v":10.713842592592593},{"v":0.3115959678018109,"d":"31.16%"},3.338390151515152,null,7.375452441077441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W20<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W20<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W20<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W20<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W20<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM20*Bilans!F20+BN20","v":3.256342592592593},3.133461740041929,235.777328629455,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.095651807391143},null,{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F20<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F20<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F20<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F20<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F20<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F20<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F20<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F20*BT20+BU20","v":2.4936481481481483},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY20","v":3.338901888709142}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R21*Bilans!F21+S21","v":10.655185185185186},{"v":0.24619966567549037,"d":"24.62%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D13'!$C$39+'D13'!$C$40)","v":2.6233030303030307},null,8.031882154882155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC21*Bilans!F21+AD21","v":3.8311851851851855},3.6866121593291408,214.12915890375456,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.433456165003776},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ21*Bilans!F21+AK21","v":10.43062962962963},{"v":0.2514999691726355,"d":"25.15%"},2.6233030303030307,null,7.807326599326599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU21*Bilans!F21+AV21","v":2.944962962962963},2.833832285115304,164.5972229952354,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.980601813772683},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB21*Bilans!F21+BC21","v":10.655185185185186},{"v":0.24619966567549037,"d":"24.62%"},2.6233030303030307,null,8.031882154882155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W21<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W21<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W21<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W21<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W21<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM21*Bilans!F21+BN21","v":3.8311851851851855},3.6866121593291408,214.12915890375456,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.433456165003776},null,{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F21<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F21<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F21<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F21<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F21<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F21<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F21<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F21*BT21+BU21","v":2.7798962962962963},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY21","v":2.995092486982641}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R22*Bilans!F22+S22","v":10.667546296296297},{"v":0.26004070055775863,"d":"26.00%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D13'!$C$39+'D13'!$C$40)","v":2.7739962121212125},null,7.893550084175085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC22*Bilans!F22+AD22","v":3.7100462962962966},3.570044549266248,220.27012594220514,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.22060710605281},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":10.439282407407408},{"v":0.2657267141420436,"d":"26.57%"},2.7739962121212125,null,7.665286195286195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU22*Bilans!F22+AV22","v":2.8757407407407407},2.7672222222222222,170.7363532828283,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.086979065904988},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB22*Bilans!F22+BC22","v":10.667546296296297},{"v":0.26004070055775863,"d":"26.00%"},2.7739962121212125,null,7.893550084175085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W22<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W22<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W22<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W22<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W22<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM22*Bilans!F22+BN22","v":3.7100462962962966},3.570044549266248,220.27012594220514,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.22060710605281},null,{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F22<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F22<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F22<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F22<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F22<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F22<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F22<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F22*BT22+BU22","v":2.719574074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY22","v":3.0615259172385856}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R23*Bilans!F23+S23","v":10.702037037037037},{"v":0.2984917437600382,"d":"29.85%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D13'!$C$39+'D13'!$C$40)","v":3.1944696969696973},null,7.5075673400673395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC23*Bilans!F23+AD23","v":3.372037037037037},3.2447903563941303,232.94644949494955,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.886222039227825},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":10.463425925925927},{"v":0.3052986392396153,"d":"30.53%"},3.1944696969696973,null,7.268956228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU23*Bilans!F23+AV23","v":2.6825925925925924},2.581362683438155,185.31837373737375,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.539156227550706},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB23*Bilans!F23+BC23","v":10.702037037037037},{"v":0.2984917437600382,"d":"29.85%"},3.1944696969696973,null,7.5075673400673395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W23<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W23<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W23<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W23<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W23<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM23*Bilans!F23+BN23","v":3.372037037037037},3.2447903563941303,232.94644949494955,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.886222039227825},null,{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F23<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F23<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F23<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F23<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F23<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F23<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F23<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F23*BT23+BU23","v":2.5512592592592593},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY23","v":3.2635046718244216}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R24*Bilans!F24+S24","v":10.712222222222223},{"v":0.3097990589433386,"d":"30.98%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D13'!$C$39+'D13'!$C$40)","v":3.318636363636364},null,7.39358585858586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC24*Bilans!F24+AD24","v":3.272222222222222},3.14874213836478,235.4343121783877,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":27.78314634611369},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ24*Bilans!F24+AK24","v":10.470555555555556},{"v":0.3169494059821433,"d":"31.69%"},3.318636363636364,null,7.151919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU24*Bilans!F24+AV24","v":2.6255555555555556},2.5264779874213836,188.90705591766726,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.62605416390386},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB24*Bilans!F24+BC24","v":10.712222222222223},{"v":0.3097990589433386,"d":"30.98%"},3.318636363636364,null,7.39358585858586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W24<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W24<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W24<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W24<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W24<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM24*Bilans!F24+BN24","v":3.272222222222222},3.14874213836478,235.4343121783877,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":27.78314634611369},null,{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F24<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F24<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F24<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F24<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F24<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F24<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F24<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F24*BT24+BU24","v":2.501555555555556},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY24","v":3.328347632790759}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R25*Bilans!F25+S25","v":10.67712962962963},{"v":0.27074933599696643,"d":"27.07%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D13'!$C$39+'D13'!$C$40)","v":2.890825757575758},null,7.786303872053871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC25*Bilans!F25+AD25","v":3.6161296296296297},3.4796719077568135,224.45085873508677,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.688551052743733},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":10.445990740740742},{"v":0.2767402182639466,"d":"27.67%"},2.890825757575758,null,7.555164983164984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU25*Bilans!F25+AV25","v":2.822074074074074},2.71558071278826,175.16433707185064,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.79112455129089},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB25*Bilans!F25+BC25","v":10.67712962962963},{"v":0.27074933599696643,"d":"27.07%"},2.890825757575758,null,7.786303872053871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W25<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W25<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W25<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W25<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W25<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM25*Bilans!F25+BN25","v":3.6161296296296297},3.4796719077568135,224.45085873508677,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.688551052743733},null,{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F25<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F25<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F25<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F25<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F25<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F25<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F25<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F25*BT25+BU25","v":2.6728074074074075},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY25","v":3.115094072454729}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12162.463832383088},null,{"$f":"F26/F28","v":3604.0513246381943},{"$nulls":9},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R26*Bilans!F26+S26","v":9.512635416666667},{"v":0.44296506351251524,"d":"44.30%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D13'!$C$39+'D13'!$C$40)","v":4.213765151515152},null,5.298870265151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.70728125},2.70728125,260.5866494375,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":41.59788717925041},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":9.668322916666668},{"v":0.4358320659988801,"d":"43.58%"},4.213765151515152,null,5.454557765151516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU26*Bilans!F26+AV26","v":2.1646916666666667},2.1646916666666667,208.36023168333335,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":52.02458240781019},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB26*Bilans!F26+BC26","v":9.62725},{"v":0.43769146449039464,"d":"43.77%"},4.213765151515152,null,5.413484848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W26<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W26<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W26<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W26<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W26<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM26*Bilans!F26+BN26","v":1.592925925925926},1.592925925925926,153.3254920740741,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":70.69831570136482},null,{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F26<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F26<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F26<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F26<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F26<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F26<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F26<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F26*BT26+BU26","v":2.1646916666666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY26","v":4.5050834754649784}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":5.182940903619429},{"$nulls":11},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R27*Bilans!F27+S27","v":9.096875},{"v":0.48393241934980163,"d":"48.39%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D13'!$C$39+'D13'!$C$40)","v":4.402272727272727},null,4.694602272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC27*Bilans!F27+AD27","v":2.6081250000000002},2.6081250000000002,262.8420954545455,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":45.20890399320305},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ27*Bilans!F27+AK27","v":9.325625},{"v":0.4720619505151373,"d":"47.21%"},4.402272727272727,null,4.923352272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU27*Bilans!F27+AV27","v":2.0965},2.0965,211.28145818181818,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":56.241580122715355},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB27*Bilans!F27+BC27","v":9.335},{"v":0.47158786580318446,"d":"47.16%"},4.402272727272727,null,4.9327272727272735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W27<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W27<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W27<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W27<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W27<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM27*Bilans!F27+BN27","v":1.4413888888888893},1.4413888888888893,145.26055151515155,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":81.80337286918129},null,{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F27<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F27<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F27<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F27<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F27<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F27<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F27<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F27*BT27+BU27","v":2.0965},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY27","v":4.611791801396569}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3746644364461322},{"$nulls":11},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R28*Bilans!F28+S28","v":9.838770833333333},{"v":0.4132522251274382,"d":"41.33%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D13'!$C$39+'D13'!$C$40)","v":4.0658939393939395},null,5.772876893939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC28*Bilans!F28+AD28","v":2.7850625},2.7850625,258.18947225,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":38.945250371809024},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ28*Bilans!F28+AK28","v":9.937145833333332},{"v":0.40916114220194244,"d":"40.92%"},4.0658939393939395,null,5.871251893939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU28*Bilans!F28+AV28","v":2.218183333333333},2.218183333333333,205.63688756969697,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":48.898102665230425},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB28*Bilans!F28+BC28","v":9.8565},{"v":0.4125088966056855,"d":"41.25%"},4.0658939393939395,null,5.790606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W28<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W28<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W28<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W28<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W28<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM28*Bilans!F28+BN28","v":1.7117962962962965},1.7117962962962965,158.69223126599329,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":63.36323813663752},null,{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F28<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F28<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F28<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F28<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F28<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F28<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F28<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F28*BT28+BU28","v":2.218183333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY28","v":4.425969982419792}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R29*Bilans!F29+S29","v":10.726805555555556},{"v":0.32595169516563227,"d":"32.60%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D13'!$C$39+'D13'!$C$40)","v":3.496420454545455},null,7.230385101010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC29*Bilans!F29+AD29","v":3.129305555555556},3.01121855345912,237.99987078687826,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":30.709873517105486},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ29*Bilans!F29+AK29","v":10.48076388888889},{"v":0.3336035895486742,"d":"33.36%"},3.496420454545455,null,6.984343434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU29*Bilans!F29+AV29","v":2.543888888888889},2.4478930817610065,193.47590578902233,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":37.777034298640736},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB29*Bilans!F29+BC29","v":10.726805555555556},{"v":0.32595169516563227,"d":"32.60%"},3.496420454545455,null,7.230385101010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W29<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W29<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W29<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W29<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W29<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM29*Bilans!F29+BN29","v":3.129305555555556},3.01121855345912,237.99987078687826,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":30.709873517105486},null,{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F29<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F29<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F29<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F29<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F29<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F29<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F29<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F29*BT29+BU29","v":2.430388888888889},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY29","v":3.4258083344984187}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R30*Bilans!F30+S30","v":10.69375},{"v":0.2892758089368259,"d":"28.93%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D13'!$C$39+'D13'!$C$40)","v":3.093443181818182},null,7.600306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC30*Bilans!F30+AD30","v":3.45325},3.3229386792452833,230.49987068053176,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.423724577831234},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ30*Bilans!F30+AK30","v":10.457625},{"v":0.2958074306372797,"d":"29.58%"},3.093443181818182,null,7.364181818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU30*Bilans!F30+AV30","v":2.729},2.6260188679245284,182.15714097941682,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.905543018833168},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB30*Bilans!F30+BC30","v":10.69375},{"v":0.2892758089368259,"d":"28.93%"},3.093443181818182,null,7.600306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W30<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W30<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W30<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W30<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W30<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM30*Bilans!F30+BN30","v":3.45325},3.3229386792452833,230.49987068053176,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.423724577831234},null,{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F30<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F30<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F30<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F30<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F30<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F30<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F30<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F30*BT30+BU30","v":2.5917000000000003},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY30","v":3.212581128845123}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R31*Bilans!F31+S31","v":10.686990740740741},{"v":0.2817483180918302,"d":"28.17%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D13'!$C$39+'D13'!$C$40)","v":3.011041666666667},null,7.675949074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC31*Bilans!F31+AD31","v":3.519490740740741},3.3866797693920336,228.22373145964366,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":23.28082662495383},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ31*Bilans!F31+AK31","v":10.452893518518518},{"v":0.2880581976016742,"d":"28.81%"},3.011041666666667,null,7.441851851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU31*Bilans!F31+AV31","v":2.7668518518518517},2.6624423480083856,179.4183592290833,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":29.613675805762924},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB31*Bilans!F31+BC31","v":10.686990740740741},{"v":0.2817483180918302,"d":"28.17%"},3.011041666666667,null,7.675949074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W31<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W31<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W31<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W31<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W31<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM31*Bilans!F31+BN31","v":3.519490740740741},3.3866797693920336,228.22373145964366,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":23.28082662495383},null,{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F31<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F31<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F31<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F31<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F31<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F31<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F31<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F31*BT31+BU31","v":2.6246851851851853},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY31","v":3.1722076836580535}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R37*Bilans!F37+S37","v":10.701527777777779},{"v":0.29792581300932913,"d":"29.79%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D13'!$C$39+'D13'!$C$40)","v":3.188261363636364},null,7.513266414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC37*Bilans!F37+AD37","v":3.3770277777777777},3.2495927672955975,232.80702961706697,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.794319362090985},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":10.463069444444445},{"v":0.3047156841082832,"d":"30.47%"},3.188261363636364,null,7.27480808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU37*Bilans!F37+AV37","v":2.6854444444444443},2.5841069182389935,185.13035291766727,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.437138357063674},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB37*Bilans!F37+BC37","v":10.701527777777779},{"v":0.29792581300932913,"d":"29.79%"},3.188261363636364,null,7.513266414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W37<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W37<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W37<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W37<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W37<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM37*Bilans!F37+BN37","v":3.3770277777777777},3.2495927672955975,232.80702961706697,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.794319362090985},null,{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F37<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F37<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F37<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F37<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F37<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F37<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F37<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F37*BT37+BU37","v":2.553744444444445},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY37","v":3.260328781034}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R44*Bilans!F44+S44","v":10.659675925925926},{"v":0.25123176924270524,"d":"25.12%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D13'!$C$39+'D13'!$C$40)","v":2.6780492424242426},null,7.981626683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC44*Bilans!F44+AD44","v":3.787175925925926},3.6442636268343818,216.45766404969507,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.06949781596729},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":10.433773148148148},{"v":0.2566712160978466,"d":"25.67%"},2.6780492424242426,null,7.755723905723906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU44*Bilans!F44+AV44","v":2.919814814814815},2.8096331236897276,166.88326780541263,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.734288860271008},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB44*Bilans!F44+BC44","v":10.659675925925926},{"v":0.25123176924270524,"d":"25.12%"},2.6780492424242426,null,7.981626683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W44<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W44<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W44<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W44<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W44<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM44*Bilans!F44+BN44","v":3.787175925925926},3.6442636268343818,216.45766404969507,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.06949781596729},null,{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F44<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F44<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F44<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F44<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F44<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F44<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F44<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F44*BT44+BU44","v":2.757981481481482},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY44","v":3.0188913767308816}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R61*Bilans!F61+S61","v":9.968229166666667},{"v":0.40199687453984967,"d":"40.20%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D13'!$C$39+'D13'!$C$40)","v":4.00719696969697},null,5.961032196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC61*Bilans!F61+AD61","v":2.8159375},2.8159375,257.08485397727276,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":37.93292480907174},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ61*Bilans!F61+AK61","v":10.043854166666668},{"v":0.39897004707575023,"d":"39.90%"},4.00719696969697,null,6.036657196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU61*Bilans!F61+AV61","v":2.239416666666667},2.154910377358491,196.7354814150944,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":49.56899673270051},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB61*Bilans!F61+BC61","v":9.947500000000002},{"v":0.40283457850685794,"d":"40.28%"},4.00719696969697,null,5.940303030303031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W61<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W61<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W61<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W61<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W61<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM61*Bilans!F61+BN61","v":1.758981481481482},1.758981481481482,160.58861296296303,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":60.726475280785955},null,{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F61<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F61<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F61<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F61<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F61<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F61<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F61<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F61*BT61+BU61","v":2.239416666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY61","v":3.717953266830457}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R71*Bilans!F71+S71","v":10.653333333333334},{"v":0.24412333598816705,"d":"24.41%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D13'!$C$39+'D13'!$C$40)","v":2.600727272727273},null,8.052606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC71*Bilans!F71+AD71","v":3.8493333333333335},3.7040754716981135,213.13654345111496,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.17540621891607},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ71*Bilans!F71+AK71","v":10.429333333333334},{"v":0.24936658841031129,"d":"24.94%"},2.600727272727273,null,7.828606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU71*Bilans!F71+AV71","v":2.9553333333333334},2.843811320754717,163.63600573584907,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.673538350557497},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB71*Bilans!F71+BC71","v":10.653333333333334},{"v":0.24412333598816705,"d":"24.41%"},2.600727272727273,null,8.052606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W71<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W71<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W71<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W71<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W71<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM71*Bilans!F71+BN71","v":3.8493333333333335},3.7040754716981135,213.13654345111496,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.17540621891607},null,{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F71<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F71<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F71<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F71<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F71<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F71<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F71<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F71*BT71+BU71","v":2.7889333333333335},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY71","v":2.9853874282740973}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R77*Bilans!F77+S77","v":10.72013888888889},{"v":0.31857308591518607,"d":"31.86%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D13'!$C$39+'D13'!$C$40)","v":3.4151477272727275},null,7.3049911616161625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC77*Bilans!F77+AD77","v":3.194638888888889},3.0740864779874215,236.97266325343054,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":29.33944876733613},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ77*Bilans!F77+AK77","v":10.476097222222222},{"v":0.3259942758099276,"d":"32.60%"},3.4151477272727275,null,7.060949494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU77*Bilans!F77+AV77","v":2.5812222222222223},2.4838176100628933,191.4704997101201,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.31184607189775},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB77*Bilans!F77+BC77","v":10.72013888888889},{"v":0.31857308591518607,"d":"31.86%"},3.4151477272727275,null,7.3049911616161625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W77<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W77<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W77<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W77<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W77<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM77*Bilans!F77+BN77","v":3.194638888888889},3.0740864779874215,236.97266325343054,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.33944876733613},null,{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F77<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F77<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F77<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F77<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F77<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F77<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F77<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F77*BT77+BU77","v":2.4629222222222227},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY77","v":3.380556006399406}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R94*Bilans!F94+S94","v":12.66725},{"v":0.15705765942597144,"d":"15.71%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D13'!$C$39+'D13'!$C$40)","v":1.9894886363636366},null,10.677761363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC94*Bilans!F94+AD94","v":4.569625},4.3971863207547175,188.51337373391942,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.40717990906882},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ94*Bilans!F94+AK94","v":10.738},{"v":0.1852755295551906,"d":"18.53%"},1.9894886363636366,null,8.748511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU94*Bilans!F94+AV94","v":3.526875},3.3937853773584905,145.49620701650943,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.779807759554453},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB94*Bilans!F94+BC94","v":12.66725},{"v":0.15705765942597144,"d":"15.71%"},1.9894886363636366,null,10.677761363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W94<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W94<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W94<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W94<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W94<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM94*Bilans!F94+BN94","v":4.202472222222222},4.043888364779874,173.3670085913379,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.403778475045971},null,{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F94<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F94<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F94<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F94<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F94<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F94<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F94<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F94*BT94+BU94","v":3.223675},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY94","v":2.5827809911445496}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R104*Bilans!F104+S104","v":13.7875},{"v":0.12599851644275945,"d":"12.60%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D13'!$C$39+'D13'!$C$40)","v":1.737204545454546},null,12.050295454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.905},4.719905660377359,173.77062128644943,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.126317617622528},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ104*Bilans!F104+AK104","v":11.114083333333333},{"v":0.15630659707619127,"d":"15.63%"},1.737204545454546,null,9.376878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU104*Bilans!F104+AV104","v":3.798666666666666},3.6553207547169806,134.57628271698113,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.78428955276549},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB104*Bilans!F104+BC104","v":13.7875},{"v":0.12599851644275945,"d":"12.60%"},1.737204545454546,null,12.050295454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W104<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W104<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W104<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W104<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W104<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM104*Bilans!F104+BN104","v":4.251277777777779},4.090852201257863,150.61104601543744,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.529678429490387},null,{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F104<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F104<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F104<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F104<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F104<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F104<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F104<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F104*BT104+BU104","v":3.4311333333333334},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY104","v":2.4266170104031435}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F116<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F116<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F116<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F116<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F116<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F116<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F116<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F116*BT116+BU116","v":3.504022222222222},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY116","v":2.376139756998344}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F119<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F119<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F119<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F119<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F119<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F119<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F119<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F119*BT119+BU119","v":3.7868874999999997},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY119","v":2.198651666210815}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F136<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F136<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F136<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F136<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F136<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F136<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F136<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.23135},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY136","v":1.9677045178555086}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F142<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F142<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F142<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F142<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F142<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F142<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F142<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F142*BT142+BU142","v":3.0386050000000004},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY142","v":2.7400884654727764}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F152<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F152<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F152<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F152<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F152<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F152<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F152<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F152*BT152+BU152","v":3.6757666666666666},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY152","v":2.2651183458220707}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F169<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F169<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F169<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F169<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F169<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F169<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F169<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F169*BT169+BU169","v":3.9163125},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY169","v":2.12599135325077}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F175<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F175<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F175<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F175<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F175<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F175<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F175<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.064725},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY175","v":2.0483664975189972}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F185<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F185<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F185<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F185<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F185<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F185<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F185<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F185*BT185+BU185","v":4.420837499999999},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY185","v":1.883364071090129}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F201<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F201<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F201<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F201<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F201<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F201<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F201<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.296449999999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY201","v":1.937889772167233}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F211<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F211<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F211<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F211<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F211<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F211<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F211<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F211*BT211+BU211","v":4.083324999999999},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY211","v":2.0390359600638956}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F217<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F217<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F217<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F217<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F217<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F217<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F217<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.37085},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY217","v":1.9049032823427725}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F234<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F234<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F234<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F234<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F234<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F234<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F234<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F234*BT234+BU234","v":4.210812499999999},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY234","v":1.977301651789983}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F244<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F244<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F244<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F244<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F244<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F244<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F244<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F244*BT244+BU244","v":3.793475},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY244","v":2.1948336318620543}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"R250*Bilans!F250+S250","v":14.708333333333332},{"v":0.10114962657738866,"d":"10.11%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D13'!$C$39+'D13'!$C$40)","v":1.4877424242424246},null,13.220590909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.19999999999999987},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.273333333333333},5.074339622641509,156.43912274442536,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.108405132608151},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":1.2233333333333334},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":2.336666666666666},{"$f":"AJ250*Bilans!F250+AK250","v":13.367055555555556},{"v":0.11129918762281914,"d":"11.13%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":11.87931313131313},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.033333333333333},{"$f":"AU250*Bilans!F250+AV250","v":3.9951111111111106},3.8443522012578613,118.51928144539734,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.382715196172624},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.2},{"$f":"BB250*Bilans!F250+BC250","v":14.708333333333332},{"v":0.10114962657738866,"d":"10.11%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":13.220590909090907},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W250<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W250<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W250<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W250<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W250<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.470000000000001},{"$f":"BM250*Bilans!F250+BN250","v":4.451814814814816},4.2838218029350115,132.06788955441206,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":8.420159259068281},null,{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.10933333333333328},{"$f":"IF(Bilans!F250<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F250<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F250<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F250<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F250<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F250<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F250<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.646666666666667},{"$f":"Bilans!F250*BT250+BU250","v":3.6324888888888887},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY250","v":2.2921051560806536}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R260*Bilans!F260+S260","v":15.718425},{"v":0.06700156605442921,"d":"6.70%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D13'!$C$39+'D13'!$C$40)","v":1.0531590909090915},null,14.665265909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC260*Bilans!F260+AD260","v":5.814875},5.595445754716981,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ260*Bilans!F260+AK260","v":15.718425},{"v":0.06700156605442921,"d":"6.70%"},1.0531590909090915,null,14.665265909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU260*Bilans!F260+AV260","v":5.814875},5.595445754716981,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB260*Bilans!F260+BC260","v":15.718425},{"v":0.06700156605442921,"d":"6.70%"},1.0531590909090915,null,14.665265909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W260<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W260<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W260<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W260<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W260<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM260*Bilans!F260+BN260","v":5.251166666666666},5.053009433962264,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F260<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F260<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F260<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F260<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F260<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F260<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F260<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F260*BT260+BU260","v":3.946925},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY260","v":2.109502083679803}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D13'!$C$39+'D13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W277<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W277<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W277<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W277<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W277<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6433148148148145},1.581302935010482,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F277<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F277<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F277<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F277<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F277<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F277<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F277<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.213525},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY277","v":1.9760287435408375}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R286*Bilans!F286+S286","v":15.507754166666667},{"v":0.07580933790429527,"d":"7.58%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D13'!$C$39+'D13'!$C$40)","v":1.1756325757575763},null,14.33212159090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC286*Bilans!F286+AD286","v":5.674729166666666},5.460588443396226,127.4436808461621,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.000636388510536},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":15.507754166666667},{"v":0.07580933790429527,"d":"7.58%"},1.1756325757575763,null,14.33212159090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU286*Bilans!F286+AV286","v":5.674729166666666},5.460588443396226,127.4436808461621,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.000636388510536},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB286*Bilans!F286+BC286","v":15.507754166666667},{"v":0.07580933790429527,"d":"7.58%"},1.1756325757575763,null,14.33212159090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W286<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W286<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W286<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W286<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W286<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM286*Bilans!F286+BN286","v":5.152712962962963},4.958270964360587,115.72018453340004,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.507245866351856},null,{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F286<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F286<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F286<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F286<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F286<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F286<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F286<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F286*BT286+BU286","v":3.8628374999999995},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY286","v":2.1554224094665924}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"R292*Bilans!F292+S292","v":15.904824999999999},{"v":0.059403071366422165,"d":"5.94%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D13'!$C$39+'D13'!$C$40)","v":0.9447954545454553},null,14.960029545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AC292*Bilans!F292+AD292","v":5.9388749999999995},5.714766509433962,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"AJ292*Bilans!F292+AK292","v":15.904824999999999},{"v":0.059403071366422165,"d":"5.94%"},0.9447954545454553,null,14.960029545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"AU292*Bilans!F292+AV292","v":5.9388749999999995},5.714766509433962,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.23300000000000018},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.869999999999997},{"$f":"BB292*Bilans!F292+BC292","v":15.904824999999999},{"v":0.059403071366422165,"d":"5.94%"},0.9447954545454553,null,14.960029545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W292<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W292<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W292<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W292<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W292<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.92},{"$f":"BM292*Bilans!F292+BN292","v":5.338277777777778},5.136833333333334,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.09300000000000001},{"$f":"IF(Bilans!F292<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F292<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F292<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F292<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F292<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F292<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F292<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.8099999999999996},{"$f":"Bilans!F292*BT292+BU292","v":4.021324999999999},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY292","v":2.0704734165052336}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R309*Bilans!F309+S309","v":10.722037037037037},{"v":0.32067487427165486,"d":"32.07%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D13'!$C$39+'D13'!$C$40)","v":3.438287878787879},null,7.283749158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC309*Bilans!F309+AD309","v":3.1760370370370374},3.0561865828092247,237.29010567333717,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":29.72389797559973},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ309*Bilans!F309+AK309","v":10.477425925925926},{"v":0.32816150675711175,"d":"32.82%"},3.438287878787879,null,7.039138047138048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU309*Bilans!F309+AV309","v":2.5705925925925928},2.473589098532495,192.05575401867736,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":36.72468407776855},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB309*Bilans!F309+BC309","v":10.722037037037037},{"v":0.32067487427165486,"d":"32.07%"},3.438287878787879,null,7.283749158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W309<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W309<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W309<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W309<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W309<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM309*Bilans!F309+BN309","v":3.1760370370370374},3.0561865828092247,237.29010567333717,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":29.72389797559973},null,{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F309<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F309<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F309<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F309<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F309<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F309<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F309<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F309*BT309+BU309","v":2.4536592592592594},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY309","v":3.3933181554073952}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R315*Bilans!F315+S315","v":11.2724},{"v":0.20387957499841397,"d":"20.39%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D13'!$C$39+'D13'!$C$40)","v":2.2982121212121216},null,8.974187878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC315*Bilans!F315+AD315","v":4.1639333333333335},4.006803773584906,201.46500777495714,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.682139239490837},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ315*Bilans!F315+AK315","v":10.5192},{"v":0.21847784253670638,"d":"21.85%"},2.2982121212121216,null,8.220987878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU315*Bilans!F315+AV315","v":3.185},3.064811320754717,154.10094216123503,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.194803448652188},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB315*Bilans!F315+BC315","v":11.2724},{"v":0.20387957499841397,"d":"20.39%"},2.2982121212121216,null,8.974187878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W315<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W315<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W315<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W315<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W315<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM315*Bilans!F315+BN315","v":3.954296296296296},3.805077568134172,191.32206745492664,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.460512921406112},null,{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F315<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F315<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F315<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F315<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F315<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F315<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F315<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F315*BT315+BU315","v":2.96932},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY315","v":2.804024662760466}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R325*Bilans!F325+S325","v":12.44285},{"v":0.16388169133520886,"d":"16.39%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D13'!$C$39+'D13'!$C$40)","v":2.0391553030303036},null,10.403694696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC325*Bilans!F325+AD325","v":4.504358333333333},4.334382547169811,190.98747431505151,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.894228276691537},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ325*Bilans!F325+AK325","v":10.7028},{"v":0.19052540485016103,"d":"19.05%"},2.0391553030303036,null,8.663644696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU325*Bilans!F325+AV325","v":3.471875},3.3408608490566034,147.20956645047173,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.431392621187257},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB325*Bilans!F325+BC325","v":12.44285},{"v":0.16388169133520886,"d":"16.39%"},2.0391553030303036,null,10.403694696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W325<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W325<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W325<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W325<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W325<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM325*Bilans!F325+BN325","v":4.162546296296297},4.005469077568135,176.4944404990948,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.870935827033232},null,{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F325<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F325<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F325<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F325<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F325<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F325<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F325<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.1827550000000002},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY325","v":2.615987253693076}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.29875000000000007},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.83125},{"$f":"R342*Bilans!F342+S342","v":10.503489583333334},{"v":0.35840541811275745,"d":"35.84%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D13'!$C$39+'D13'!$C$40)","v":3.764507575757576},null,6.738982007575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.49875},{"$f":"AC342*Bilans!F342+AD342","v":2.9435937500000002},2.832514740566038,242.1001849029803,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.30503331211024},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.24624999999999986},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":12.403749999999999},{"$f":"AJ342*Bilans!F342+AK342","v":10.485052083333333},{"v":0.3590356581767966,"d":"35.90%"},3.764507575757576,null,6.720544507575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.7090000000000005},{"$f":"AU342*Bilans!F342+AV342","v":2.3272083333333335},2.2393891509433965,191.40466234777017,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.65593987119166},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.20999999999999996},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$6,0))))))","v":11.96},{"$f":"BB342*Bilans!F342+BC342","v":10.323750000000002},{"v":0.36464536391888364,"d":"36.46%"},3.764507575757576,null,6.559242424242426,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W342<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W342<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W342<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W342<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W342<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.8025},{"$f":"BM342*Bilans!F342+BN342","v":1.9540740740740745},1.8803354297693924,160.71568797408045,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":53.18307876855338},null,{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.049000000000000044},{"$f":"IF(Bilans!F342<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F342<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F342<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F342<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F342<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F342<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F342<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7090000000000005},{"$f":"Bilans!F342*BT342+BU342","v":2.3272083333333335},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY342","v":3.577697102735211}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R352*Bilans!F352+S352","v":10.660601851851853},{"v":0.2522687891908239,"d":"25.23%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D13'!$C$39+'D13'!$C$40)","v":2.6893371212121218},null,7.9712647306397315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC352*Bilans!F352+AD352","v":3.778101851851852},3.6355319706498954,216.9239301160187,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.202483012853634},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":10.434421296296296},{"v":0.25773706512757955,"d":"25.77%"},2.6893371212121218,null,7.745084175084175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU352*Bilans!F352+AV352","v":2.9146296296296295},2.804643605870021,167.34670977225082,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.891305534499438},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB352*Bilans!F352+BC352","v":10.660601851851853},{"v":0.2522687891908239,"d":"25.23%"},2.6893371212121218,null,7.9712647306397315,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W352<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W352<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W352<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W352<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W352<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM352*Bilans!F352+BN352","v":3.778101851851852},3.6355319706498954,216.9239301160187,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.202483012853634},null,{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F352<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F352<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F352<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F352<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F352<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F352<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F352<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F352*BT352+BU352","v":2.753462962962963},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY352","v":3.0238454715469874}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R358*Bilans!F358+S358","v":10.726620370370371},{"v":0.3257468576439637,"d":"32.57%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D13'!$C$39+'D13'!$C$40)","v":3.4941628787878787},null,7.232457491582492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC358*Bilans!F358+AD358","v":3.131120370370371},3.0129648846960175,237.97464892333724,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.671033921174175},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":10.48063425925926},{"v":0.33339231122399987,"d":"33.34%"},3.4941628787878787,null,6.9864713804713805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU358*Bilans!F358+AV358","v":2.5449259259259263},2.448890985324948,193.42209245263965,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":37.73575415794021},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB358*Bilans!F358+BC358","v":10.726620370370371},{"v":0.3257468576439637,"d":"32.57%"},3.4941628787878787,null,7.232457491582492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W358<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W358<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W358<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W358<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W358<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM358*Bilans!F358+BN358","v":3.131120370370371},3.0129648846960175,237.97464892333724,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.671033921174175},null,{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F358<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F358<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F358<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F358<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F358<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F358<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F358<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F358*BT358+BU358","v":2.431292592592593},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY358","v":3.4245349724647833}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R369*Bilans!F369+S369","v":10.707592592592594},{"v":0.30466203691329513,"d":"30.47%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D13'!$C$39+'D13'!$C$40)","v":3.26219696969697},null,7.4453956228956235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC369*Bilans!F369+AD369","v":3.3175925925925926},3.1924004192872117,234.37443005526973,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":26.90675797922752},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ369*Bilans!F369+AK369","v":10.467314814814815},{"v":0.31165557045058495,"d":"31.17%"},3.26219696969697,null,7.205117845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU369*Bilans!F369+AV369","v":2.6514814814814813},2.551425576519916,187.31638791690492,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.66633392917035},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB369*Bilans!F369+BC369","v":10.707592592592594},{"v":0.30466203691329513,"d":"30.47%"},3.26219696969697,null,7.4453956228956235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W369<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W369<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W369<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W369<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W369<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM369*Bilans!F369+BN369","v":3.3175925925925926},3.1924004192872117,234.37443005526973,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.90675797922752},null,{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F369<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F369<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F369<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F369<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F369<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F369<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F369<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F369*BT369+BU369","v":2.5241481481481483},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY369","v":3.298556987527196}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"R370*Bilans!F370+S370","v":13.3889},{"v":0.13666284396142717,"d":"13.67%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D13'!$C$39+'D13'!$C$40)","v":1.829765151515152},null,11.559134848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.17800000000000002},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"AC370*Bilans!F370+AD370","v":4.779516666666667},4.599157547169812,179.54191232641512,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.931049226201598},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.09600000000000009},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.228},{"$f":"AJ370*Bilans!F370+AK370","v":10.8512},{"v":0.168623299866849,"d":"16.86%"},1.829765151515152,null,9.021434848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.73},{"$f":"AU370*Bilans!F370+AV370","v":3.70375},3.563985849056604,139.1308795754717,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.815555934962578},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$5,0))))))","v":0.6119999999999998},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$6,0))))))","v":9.416},{"$f":"BB370*Bilans!F370+BC370","v":13.3889},{"v":0.13666284396142717,"d":"13.67%"},1.829765151515152,null,11.559134848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W370<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W370<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W370<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W370<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W370<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.624},{"$f":"BM370*Bilans!F370+BN370","v":4.330870370370371},4.167441299790357,162.68857346121598,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":10.959832836109209},null,{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.11159999999999996},{"$f":"IF(Bilans!F370<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F370<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F370<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F370<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F370<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F370<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F370<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.6308000000000002},{"$f":"Bilans!F370*BT370+BU370","v":3.35527},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY370","v":2.4814833118133284}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$5,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$5,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$6,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$6,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"R371*Bilans!F371+S371","v":10.644398148148149},{"v":0.2340948927072736,"d":"23.41%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D13'!$C$39+'D13'!$C$40)","v":2.4917992424242428},null,8.152598905723906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$10,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$10,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$11,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$11,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"AC371*Bilans!F371+AD371","v":3.936898148148148},3.788335953878407,208.08124015032402,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.963748214287847},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$27,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$27,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$16,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$16,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$16,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.00777777777777781},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$28,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$28,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$17,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$17,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$17,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.435555555555556},{"$f":"AJ371*Bilans!F371+AK371","v":10.423078703703704},{"v":0.23906556913350513,"d":"23.91%"},2.4917992424242428,null,7.931279461279461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$21,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$21,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$21,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$22,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$22,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$22,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":2.9055555555555554},{"$f":"AU371*Bilans!F371+AV371","v":3.00537037037037},2.8919601677148843,158.84617032113587,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.221736658118118},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$16,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$16,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$5,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$5,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$5,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$5,0))))))","v":-0.011111111111111072},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$17,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$17,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$6,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$6,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$6,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$6,0))))))","v":10.662222222222223},{"$f":"BB371*Bilans!F371+BC371","v":10.644398148148149},{"v":0.2340948927072736,"d":"23.41%"},2.4917992424242428,null,8.152598905723906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D13'!$O$3,'D13'!$N$21,IF(Bilans!W371<='D13'!$P$3,'D13'!$O$21,IF(Bilans!W371<='D13'!$Q$3,'D13'!$P$10,IF(Bilans!W371<='D13'!$R$3,'D13'!$Q$10,IF(Bilans!W371<='D13'!$S$3,'D13'!$R$10,IF(Bilans!W371<='D13'!$U$3,'D13'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$22,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$22,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$11,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$11,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$11,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$11,0))))))","v":3.7622222222222224},{"$f":"BM371*Bilans!F371+BN371","v":3.936898148148148},3.788335953878407,208.08124015032402,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.963748214287847},null,{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$32,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$32,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$32,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$32,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$32,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$32,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$32,'D13'!$V$32))))))))","v":0.05422222222222222},{"$f":"IF(Bilans!F371<='D13'!$O$3,'D13'!$N$33,IF(Bilans!F371<='D13'!$P$3,'D13'!$O$33,IF(Bilans!F371<='D13'!$Q$3,'D13'!$P$33,IF(Bilans!F371<='D13'!$R$3,'D13'!$Q$33,IF(Bilans!F371<='D13'!$S$3,'D13'!$R$33,IF(Bilans!F371<='D13'!$U$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$V$3,'D13'!$S$33,IF(Bilans!F371<='D13'!$W$3,'D13'!$V$33,'D13'!$V$33))))))))","v":2.7455555555555557},{"$f":"Bilans!F371*BT371+BU371","v":2.8325370370370373},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D13'!BY371","v":2.9394307656917102}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9822493889728667},{"$f":"SUM(AF7:AF372)/229","v":3.8351527757117974},{"$f":"SUM(AG7:AG372)/Z373","v":3.6219361934264467},{"$f":"SUM(AH7:AH372)","v":4050.1871927496886},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2304956721904987},{"$f":"SUM(AX7:AX372)/229","v":3.110386574566437},{"$f":"SUM(AY7:AY372)/AR373","v":2.8617901643421573},{"$f":"SUM(AZ7:AZ372)","v":5143.044074734815},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12162.463832383088},{"$f":"SUM(BK7:BK372)","v":5.182940903619429},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.747913483061496},{"$f":"SUM(BP7:BP372)/229","v":3.60455889811757},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3746644364461322},{"$f":"SUM(BR7:BR372)","v":4519.4545581934035},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1211.449038372245},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":956.2594022199419},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.3190384612938217}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D10","index":25,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4839.398764742533},null,null,"COP",{"$f":"K13","v":3.684096314607198},{"$f":"L13","v":2.9557793098139},{"$f":"M13","v":3.4758042090426464},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9993846493659405},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.684096314607198},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":6.1535063405948609E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.6843799047526438},{"$f":"L14","v":2.956062899959346},{"$f":"M14","v":3.476419938566259}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6843799047526438},{"$nulls":10},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R7*Bilans!F7+S7","v":10.09},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.32090466108057786,"d":"32.09%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D10'!$C$39+'D10'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":6.852071969696969},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC7*Bilans!F7+AD7","v":3.496462962962963},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.364520964360587},{"$f":"AF7*Z7","v":245.0512140526968},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":25.327728535214675},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ7*Bilans!F7+AK7","v":9.640393518518518},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.33587093971664106,"d":"33.59%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":6.402465488215488},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU7*Bilans!F7+AV7","v":2.691990740740741},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5904061844863735},{"$f":"AX7*AR7","v":188.6694085494092},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":32.89664537813023},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB7*Bilans!F7+BC7","v":10.09},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.32090466108057786,"d":"32.09%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":6.852071969696969},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W7<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W7<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W7<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W7<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W7<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM7*Bilans!F7+BN7","v":3.496462962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.364520964360587},{"$f":"BP7*BJ7","v":245.0512140526968},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.327728535214675},null,{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F7<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F7<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F7<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F7<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F7<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F7<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F7<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F7*BT7+BU7","v":2.5541037037037038},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.25987018442294}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R8*Bilans!F8+S8","v":10.487416666666666},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.2222613102715448,"d":"22.23%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D10'!$C$39+'D10'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":8.156469696969696},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC8*Bilans!F8+AD8","v":4.244083333333333},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.083929245283019},{"$f":"AF8*Z8","v":208.5514159048028},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.62994137901743},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ8*Bilans!F8+AK8","v":10.020416666666666},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.23261976494959163,"d":"23.26%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":7.689469696969695},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU8*Bilans!F8+AV8","v":3.1355833333333334},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.017259433962264},{"$f":"AX8*AR8","v":154.08046743996573},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.80195828771836},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB8*Bilans!F8+BC8","v":10.487416666666666},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2222613102715448,"d":"22.23%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":8.156469696969696},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W8<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W8<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W8<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W8<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W8<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM8*Bilans!F8+BN8","v":4.02137037037037},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.869620545073375},{"$f":"BP8*BJ8","v":197.60744988946067},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.44018199164604},null,{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F8<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F8<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F8<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F8<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F8<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F8<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F8<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F8*BT8+BU8","v":2.9407833333333335},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.8312342555989867}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3237.048032240587},{"$nulls":9},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R9*Bilans!F9+S9","v":10.495783333333334},{"v":0.2218690420698529,"d":"22.19%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D10'!$C$39+'D10'!$C$40)","v":2.3286893939393942},null,8.16709393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC9*Bilans!F9+AD9","v":4.247116666666667},4.086848113207547,208.4790390142367,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.603981130199076},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ9*Bilans!F9+AK9","v":10.023583333333333},{"v":0.2323210489202359,"d":"23.23%"},2.3286893939393942,null,7.694893939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU9*Bilans!F9+AV9","v":3.138016666666667},3.019600943396227,154.03643234288168,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.765609378881773},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB9*Bilans!F9+BC9","v":10.495783333333334},{"v":0.2218690420698529,"d":"22.19%"},2.3286893939393942,null,8.16709393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W9<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W9<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W9<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W9<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W9<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM9*Bilans!F9+BN9","v":4.023074074074073},3.871259958071278,197.48141684657895,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.417268117796032},null,{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F9<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F9<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F9<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F9<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F9<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F9<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F9<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F9*BT9+BU9","v":2.942736666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.8293549354720513}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R10*Bilans!F10+S10","v":10.09},{"v":0.2750931014806139,"d":"27.51%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D10'!$C$39+'D10'!$C$40)","v":2.7756893939393943},null,7.314310606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.8452962962962958},3.700190775681341,228.45045125252526,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":19.522240096923497},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":9.773101851851852},{"v":0.2840131450603315,"d":"28.40%"},2.7756893939393943,null,6.997412457912457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.881574074074074},2.7728354297693922,171.19536358585864,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":26.051316263396263},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB10*Bilans!F10+BC10","v":10.09},{"v":0.2750931014806139,"d":"27.51%"},2.7756893939393943,null,7.314310606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W10<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W10<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W10<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W10<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W10<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.8452962962962958},3.700190775681341,228.45045125252526,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":19.522240096923497},null,{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F10<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F10<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F10<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F10<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F10<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F10<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F10<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.7239703703703704},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.0565848300676772}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.758871246919567},{"$nulls":11},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R11*Bilans!F11+S11","v":10.09},{"v":0.2637380995284861,"d":"26.37%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D10'!$C$39+'D10'!$C$40)","v":2.6611174242424247},null,7.428882575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.931759259259259},3.783390985324947,223.18395394749382,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":18.242585047618057},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":9.80599537037037},{"v":0.27137657358917505,"d":"27.14%"},2.6611174242424247,null,7.144877946127945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.928564814814815},2.818052935010482,166.23822356942065,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":24.491673297089818},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB11*Bilans!F11+BC11","v":10.09},{"v":0.2637380995284861,"d":"26.37%"},2.6611174242424247,null,7.428882575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W11<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W11<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W11<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W11<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W11<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.931759259259259},3.783390985324947,223.18395394749382,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":18.242585047618057},null,{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F11<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F11<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F11<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F11<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F11<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F11<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F11<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.766074074074074},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.010059126639621}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R12*Bilans!F12+S12","v":10.09},{"v":0.25299839324864104,"d":"25.30%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D10'!$C$39+'D10'!$C$40)","v":2.552753787878788},null,7.537246212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC12*Bilans!F12+AD12","v":4.013537037037037},3.8620828092243187,217.78179631684776,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.083005250822648},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":9.83710648148148},{"v":0.2595025064214147,"d":"25.95%"},2.552753787878788,null,7.284352693602693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.973009259259259},2.8608202306079664,161.320872580284,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.061910777619904},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB12*Bilans!F12+BF8","v":2.3309469696969702},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.2218068181818178,0.08688923281008165,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":51.490067131630276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":4.899660141097011},null,{"$f":"IF(Bilans!W12<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W12<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W12<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W12<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W12<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W12<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM12*Bilans!F12+BN12","v":4.013537037037037},2.9533574423480085,152.06857297019886,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":26.13087102033714},null,{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F12<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F12<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F12<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F12<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F12<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F12<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F12<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.805896296296296},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.967339356988372}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4231.739060164152},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.684096314607198},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9557793098139},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4758042090426464},{"$nulls":4},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R13*Bilans!F13+S13","v":10.545983333333334},{"v":0.21952850352762487,"d":"21.95%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D10'!$C$39+'D10'!$C$40)","v":2.31514393939394},null,8.230839393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC13*Bilans!F13+AD13","v":4.265316666666666},4.104361320754717,208.0381353888508,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.448995039435628},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ13*Bilans!F13+AK13","v":10.042583333333333},{"v":0.2305327088209979,"d":"23.05%"},2.31514393939394,null,7.7274393939393935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU13*Bilans!F13+AV13","v":3.152616666666667},3.03365,153.76689333636367,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.5486942671819},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB13*Bilans!F13+BC13","v":10.545983333333334},{"v":0.21952850352762487,"d":"21.95%"},2.31514393939394,null,8.230839393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W13<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W13<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W13<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W13<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W13<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM13*Bilans!F13+BN13","v":4.033296296296296},3.8810964360586997,196.72148788145608,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.280191394538033},null,{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F13<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F13<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F13<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F13<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F13<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F13<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F13<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F13*BT13+BU13","v":2.9544566666666667},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.818131200083458}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6843799047526438},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.956062899959346},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.476419938566259},{"$nulls":4},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R14*Bilans!F14+S14","v":10.09},{"v":0.2999846082229631,"d":"30.00%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D10'!$C$39+'D10'!$C$40)","v":3.026844696969697},null,7.063155303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.655759259259259},3.5178060796645703,238.39436260615594,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.53917693039065},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":9.70099537037037},{"v":0.3120138275928418,"d":"31.20%"},3.026844696969697,null,6.674150673400673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.778564814814815},2.673713312368973,181.191960687774,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.654807517905578},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB14*Bilans!F14+BC14","v":10.09},{"v":0.2999846082229631,"d":"30.00%"},3.026844696969697,null,7.063155303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W14<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W14<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W14<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W14<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W14<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.655759259259259},3.5178060796645703,238.39436260615594,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.53917693039065},null,{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F14<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F14<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F14<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F14<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F14<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F14<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F14<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.6316740740740743},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.1637833095108236}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8753301184914544},{"$nulls":4},{"$f":"F11","v":3.758871246919567},{"$f":"F15","v":2.8753301184914544},{"$f":"F28","v":3.506198678867469},{"$nulls":4},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R15*Bilans!F15+S15","v":10.09},{"v":0.282756329399045,"d":"28.28%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D10'!$C$39+'D10'!$C$40)","v":2.853011363636364},null,7.236988636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.786944444444444},3.644040880503144,231.7460925600343,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":20.418874561607556},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":9.750902777777778},{"v":0.2925894585000224,"d":"29.26%"},2.853011363636364,null,6.897891414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.849861111111111},2.742319182389937,174.4002814215266,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":27.132951595925313},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB15*Bilans!F15+BC15","v":10.09},{"v":0.282756329399045,"d":"28.28%"},2.853011363636364,null,7.236988636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W15<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W15<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W15<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W15<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W15<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.786944444444444},3.644040880503144,231.7460925600343,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":20.418874561607556},null,{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F15<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F15<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F15<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F15<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F15<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F15<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F15<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.6955555555555555},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.0888053835387947}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.3332497228526186},{"$f":"F19","v":3.3332497228526186},{"$f":"F19","v":3.3332497228526186},{"$nulls":4},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R16*Bilans!F16+S16","v":10.09},{"v":0.2826444574586299,"d":"28.26%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D10'!$C$39+'D10'!$C$40)","v":2.851882575757576},null,7.238117424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.787796296296296},3.6448605870020963,231.69947995321138,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.405586303618062},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":9.751226851851852},{"v":0.2924639759781587,"d":"29.25%"},2.851882575757576,null,6.899344276094276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.850324074074074},2.742764675052411,174.35430894392036,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.11698817956595},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB16*Bilans!F16+BC16","v":10.09},{"v":0.2826444574586299,"d":"28.26%"},2.851882575757576,null,7.238117424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W16<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W16<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W16<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W16<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W16<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.787796296296296},3.6448605870020963,231.69947995321138,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.405586303618062},null,{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F16<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F16<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F16<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F16<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F16<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F16<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F16<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.6959703703703704},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0883301252617557}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":777.9962587784064},{"$nulls":9},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R17*Bilans!F17+S17","v":10.09},{"v":0.3216318286932757,"d":"32.16%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D10'!$C$39+'D10'!$C$40)","v":3.245265151515152},null,6.844734848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.490925925925926},3.3591928721174007,245.25467159329148,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.42923352482471},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":9.638287037037037},{"v":0.33670559291755625,"d":"33.67%"},3.245265151515152,null,6.393021885521884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.6889814814814814},2.5875104821802934,188.9141403039833,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.013083652523726},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB17*Bilans!F17+BC17","v":10.09},{"v":0.3216318286932757,"d":"32.16%"},3.245265151515152,null,6.844734848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W17<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W17<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W17<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W17<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W17<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.490925925925926},3.3591928721174007,245.25467159329148,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.42923352482471},null,{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F17<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F17<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F17<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F17<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F17<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F17<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F17<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.5514074074074076},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.263315175559655}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4839.398764742533},{"$nulls":5},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R18*Bilans!F18+S18","v":10.09},{"v":0.2840428567138181,"d":"28.40%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D10'!$C$39+'D10'!$C$40)","v":2.8659924242424246},null,7.224007575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.777148148148148},3.634614255765199,232.27894534057563,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.57212032874726},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":9.747175925925925},{"v":0.29403310723256204,"d":"29.40%"},2.8659924242424246,null,6.8811835016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.844537037037037},2.737196016771488,174.92723002382317,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.316904364918223},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB18*Bilans!F18+BC18","v":10.09},{"v":0.2840428567138181,"d":"28.40%"},2.8659924242424246,null,7.224007575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W18<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W18<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W18<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W18<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W18<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.777148148148148},3.634614255765199,232.27894534057563,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.57212032874726},null,{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F18<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F18<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F18<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F18<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F18<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F18<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F18<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.6907851851851854},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.094281385771377}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3332497228526186},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5268.5875395273815},{"$nulls":5},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R19*Bilans!F19+S19","v":10.09},{"v":0.32263867615701114,"d":"32.26%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D10'!$C$39+'D10'!$C$40)","v":3.2554242424242426},null,6.834575757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.4832592592592593},3.3518155136268346,245.5332842142177,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":25.57031164880193},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":9.63537037037037},{"v":0.3378618690605775,"d":"33.79%"},3.2554242424242426,null,6.379946127946129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.684814814814815},2.5835010482180296,189.25131605870024,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.174736790543854},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB19*Bilans!F19+BC19","v":10.09},{"v":0.32263867615701114,"d":"32.26%"},3.2554242424242426,null,6.834575757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W19<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W19<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W19<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W19<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W19<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.4832592592592593},3.3518155136268346,245.5332842142177,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":25.57031164880193},null,{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F19<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F19<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F19<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F19<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F19<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F19<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F19<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.547674074074074},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.2680972014263334}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6059.7173147078765},{"$nulls":5},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R20*Bilans!F20+S20","v":10.09},{"v":0.33086126377751757,"d":"33.09%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D10'!$C$39+'D10'!$C$40)","v":3.338390151515152},null,6.751609848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.420648148148148},3.2915670859538784,247.67396538259965,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.746120525897613},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":9.611550925925926},{"v":0.34733105793678654,"d":"34.73%"},3.338390151515152,null,6.273160774410774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.6507870370370368},2.550757337526205,191.93173586215934,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.513926003396456},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB20*Bilans!F20+BC20","v":10.09},{"v":0.33086126377751757,"d":"33.09%"},3.338390151515152,null,6.751609848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W20<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W20<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W20<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W20<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W20<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.420648148148148},3.2915670859538784,247.67396538259965,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.746120525897613},null,{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F20<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F20<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F20<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F20<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F20<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F20<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F20<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.5171851851851854},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.3076813579829536}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R21*Bilans!F21+S21","v":10.09},{"v":0.2599903895245818,"d":"26.00%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D10'!$C$39+'D10'!$C$40)","v":2.6233030303030307},null,7.466696969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC21*Bilans!F21+AD21","v":3.960296296296296},3.810851153039832,221.34532108099867,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":17.832500118026346},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ21*Bilans!F21+AK21","v":9.816851851851851},{"v":0.2672244697069734,"d":"26.72%"},2.6233030303030307,null,7.19354882154882,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU21*Bilans!F21+AV21","v":2.944074074074074},2.832976939203354,164.54754201639034,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.987842151469632},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB21*Bilans!F21+BC21","v":10.09},{"v":0.2599903895245818,"d":"26.00%"},2.6233030303030307,null,7.466696969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W21<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W21<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W21<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W21<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W21<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM21*Bilans!F21+BN21","v":3.960296296296296},3.810851153039832,221.34532108099867,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":17.832500118026346},null,{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F21<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F21<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F21<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F21<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F21<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F21<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F21<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F21*BT21+BU21","v":2.7799703703703704},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.995012680843301}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R22*Bilans!F22+S22","v":10.09},{"v":0.27492529356999135,"d":"27.49%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D10'!$C$39+'D10'!$C$40)","v":2.7739962121212125},null,7.316003787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.846574074074074},3.7014203354297694,228.37595223222797,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.5029101371802},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":9.773587962962962},{"v":0.28382577847902724,"d":"28.38%"},2.7739962121212125,null,6.999591750841749,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.8822685185185186},2.773503668763103,171.12391567919767,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.027897130567712},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB22*Bilans!F22+BC22","v":10.09},{"v":0.27492529356999135,"d":"27.49%"},2.7739962121212125,null,7.316003787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W22<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W22<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W22<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W22<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W22<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.846574074074074},3.7014203354297694,228.37595223222797,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.5029101371802},null,{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F22<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F22<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F22<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F22<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F22<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F22<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F22<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.7245925925925927},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.055886789923787}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R23*Bilans!F23+S23","v":10.09},{"v":0.31659759137459836,"d":"31.66%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D10'!$C$39+'D10'!$C$40)","v":3.1944696969696973},null,6.895530303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.529259259259259},3.3960796645702307,243.8076464646465,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.733036893288876},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":9.65287037037037},{"v":0.33093469345399784,"d":"33.09%"},3.1944696969696973,null,6.458400673400673,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.709814814814815},2.6075576519916144,187.19893434343436,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.212274797532935},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB23*Bilans!F23+BC23","v":10.09},{"v":0.31659759137459836,"d":"31.66%"},3.1944696969696973,null,6.895530303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W23<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W23<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W23<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W23<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W23<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.529259259259259},3.3960796645702307,243.8076464646465,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.733036893288876},null,{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F23<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F23<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F23<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F23<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F23<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F23<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F23<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.5700740740740744},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2396134397906597}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R24*Bilans!F24+S24","v":10.09},{"v":0.3289035048202541,"d":"32.89%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D10'!$C$39+'D10'!$C$40)","v":3.318636363636364},null,6.7713636363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC24*Bilans!F24+AD24","v":3.4355555555555553},3.3059119496855343,247.18604185248714,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":26.46227878049962},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ24*Bilans!F24+AK24","v":9.617222222222221},{"v":0.3450722346799986,"d":"34.51%"},3.318636363636364,null,6.298585858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU24*Bilans!F24+AV24","v":2.658888888888889},2.558553459119497,191.3053680960549,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.191962385835694},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB24*Bilans!F24+BC24","v":10.09},{"v":0.3289035048202541,"d":"32.89%"},3.318636363636364,null,6.7713636363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W24<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W24<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W24<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W24<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W24<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM24*Bilans!F24+BN24","v":3.4355555555555553},3.3059119496855343,247.18604185248714,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":26.46227878049962},null,{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F24<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F24<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F24<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F24<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F24<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F24<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F24<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F24*BT24+BU24","v":2.5244444444444447},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.2981698329511953}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R25*Bilans!F25+S25","v":10.09},{"v":0.2865040394029493,"d":"28.65%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D10'!$C$39+'D10'!$C$40)","v":2.890825757575758},null,7.199174242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.758407407407407},3.6165807127882594,233.28194961730514,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":20.86751210924802},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":9.740046296296295},{"v":0.2967979483501028,"d":"29.68%"},2.890825757575758,null,6.849220538720537,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.834351851851852},2.727395178197065,175.92641090432633,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.670739620530668},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB25*Bilans!F25+BC25","v":10.09},{"v":0.2865040394029493,"d":"28.65%"},2.890825757575758,null,7.199174242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W25<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W25<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W25<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W25<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W25<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.758407407407407},3.6165807127882594,233.28194961730514,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":20.86751210924802},null,{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F25<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F25<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F25<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F25<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F25<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F25<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F25<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.681659259259259},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.104811501640133}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12162.747113145611},null,{"$f":"F26/F28","v":3468.9269568358513},{"$nulls":9},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R26*Bilans!F26+S26","v":8.816416666666667},{"v":0.4779453275440875,"d":"47.79%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D10'!$C$39+'D10'!$C$40)","v":4.213765151515152},null,4.602651515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.8256562500000006},2.8256562500000006,271.9807166875001,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":39.85523009035511},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":9.176166666666667},{"v":0.4592075650524168,"d":"45.92%"},4.213765151515152,null,4.962401515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU26*Bilans!F26+AV26","v":2.1966375},2.1966375,211.435145925,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":51.26798572818683},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB26*Bilans!F26+BC26","v":8.770229166666667},{"v":0.4804623769160519,"d":"48.05%"},4.213765151515152,null,4.556464015151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W26<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W26<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W26<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W26<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W26<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM26*Bilans!F26+BN26","v":1.716981481481482},1.716981481481482,165.2663355185186,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":65.59021236666412},null,{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F26<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F26<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F26<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F26<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F26<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F26<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F26<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F26*BT26+BU26","v":2.1966375},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.457372565865402}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":4.899660141097011},{"$nulls":11},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R27*Bilans!F27+S27","v":8.385000000000002},{"v":0.5250176180408738,"d":"52.50%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D10'!$C$39+'D10'!$C$40)","v":4.402272727272727},null,3.9827272727272742,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.7056250000000004},2.654575471698114,267.5232895368783,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":44.41782649782649},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ27*Bilans!F27+AK27","v":8.870000000000001},{"v":0.4963103412934303,"d":"49.63%"},4.402272727272727,null,4.467727272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU27*Bilans!F27+AV27","v":2.12775},2.12775,214.43077636363634,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":55.415567020219825},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB27*Bilans!F27+BC27","v":8.516250000000001},{"v":0.5169261972432382,"d":"51.69%"},4.402272727272727,null,4.113977272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W27<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W27<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W27<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W27<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W27<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM27*Bilans!F27+BN27","v":1.574722222222223},1.5450104821802946,155.7033472841625,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":76.31694029731068},null,{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F27<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F27<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F27<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F27<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F27<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F27<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F27<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F27*BT27+BU27","v":2.12775},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.562041871941373}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.506198678867469},{"$nulls":11},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R28*Bilans!F28+S28","v":9.154833333333332},{"v":0.44412539162125,"d":"44.41%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D10'!$C$39+'D10'!$C$40)","v":4.0658939393939395},null,5.088939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC28*Bilans!F28+AD28","v":2.9198125000000004},2.9198125000000004,270.68148325000004,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":37.147918355591784},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ28*Bilans!F28+AK28","v":9.416333333333334},{"v":0.43179163220580613,"d":"43.18%"},4.0658939393939395,null,5.350439393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU28*Bilans!F28+AV28","v":2.250675},2.250675,208.64903048181822,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":48.192189615842516},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB28*Bilans!F28+BC28","v":8.969458333333334},{"v":0.4533042897678443,"d":"45.33%"},4.0658939393939395,null,4.903564393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W28<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W28<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W28<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W28<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W28<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM28*Bilans!F28+BN28","v":1.8285740740740746},1.8285740740740746,169.51812577104383,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":59.31668719439719},null,{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F28<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F28<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F28<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F28<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F28<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F28<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F28<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F28*BT28+BU28","v":2.250675},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.379751074677596}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R29*Bilans!F29+S29","v":10.09},{"v":0.3465233354356249,"d":"34.65%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D10'!$C$39+'D10'!$C$40)","v":3.496420454545455},null,6.593579545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC29*Bilans!F29+AD29","v":3.301388888888889},3.176808176100629,251.0876982204117,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":29.109135894568944},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ29*Bilans!F29+AK29","v":9.566180555555555},{"v":0.365498062078173,"d":"36.55%"},3.496420454545455,null,6.069760101010099,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU29*Bilans!F29+AV29","v":2.5859722222222223},2.4883883647798744,196.6765609240995,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":37.16226221676265},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB29*Bilans!F29+BC29","v":10.09},{"v":0.3465233354356249,"d":"34.65%"},3.496420454545455,null,6.593579545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W29<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W29<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W29<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W29<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W29<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM29*Bilans!F29+BN29","v":3.301388888888889},3.176808176100629,251.0876982204117,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":29.109135894568944},null,{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F29<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F29<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F29<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F29<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F29<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F29<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F29<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F29*BT29+BU29","v":2.4591111111111115},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.3857951655815626}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R30*Bilans!F30+S30","v":10.09},{"v":0.3065850527074511,"d":"30.66%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D10'!$C$39+'D10'!$C$40)","v":3.093443181818182},null,6.996556818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC30*Bilans!F30+AD30","v":3.6054999999999997},3.469443396226415,240.66235683447684,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.39238022421182},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ30*Bilans!F30+AK30","v":9.681875},{"v":0.31950868832929386,"d":"31.95%"},3.093443181818182,null,6.588431818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU30*Bilans!F30+AV30","v":2.7512499999999998},2.6474292452830186,183.64229905445967,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.6556026891034},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB30*Bilans!F30+BC30","v":10.09},{"v":0.3065850527074511,"d":"30.66%"},3.093443181818182,null,6.996556818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W30<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W30<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W30<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W30<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W30<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM30*Bilans!F30+BN30","v":3.6054999999999997},3.469443396226415,240.66235683447684,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":23.39238022421182},null,{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F30<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F30<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F30<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F30<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F30<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F30<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F30<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F30*BT30+BU30","v":2.6072},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.193482092523744}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R31*Bilans!F31+S31","v":10.09},{"v":0.29841840105715234,"d":"29.84%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D10'!$C$39+'D10'!$C$40)","v":3.011041666666667},null,7.078958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC31*Bilans!F31+AD31","v":3.667685185185185},3.5292819706498952,237.83349934486378,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.340154513337396},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ31*Bilans!F31+AK31","v":9.705532407407407},{"v":0.3102397210449367,"d":"31.02%"},3.011041666666667,null,6.69449074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU31*Bilans!F31+AV31","v":2.7850462962962963},2.679950209643606,180.59819015032403,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":29.42021245832763},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB31*Bilans!F31+BC31","v":10.09},{"v":0.29841840105715234,"d":"29.84%"},3.011041666666667,null,7.078958333333333,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W31<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W31<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W31<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W31<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W31<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM31*Bilans!F31+BN31","v":3.667685185185185},3.5292819706498952,237.83349934486378,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.340154513337396},null,{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F31<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F31<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F31<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F31<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F31<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F31<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F31<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F31*BT31+BU31","v":2.6374814814814815},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.15681705069305}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R37*Bilans!F37+S37","v":10.09},{"v":0.31598229570231556,"d":"31.60%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D10'!$C$39+'D10'!$C$40)","v":3.188261363636364},null,6.9017386363636355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.5339444444444443},3.4005880503144654,243.62461995626077,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.648981998455355},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":9.654652777777777},{"v":0.33023055691602093,"d":"33.02%"},3.188261363636364,null,6.4663914141414125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.712361111111111},2.61000786163522,186.9859459498285,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.11524182300668},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB37*Bilans!F37+BC37","v":10.09},{"v":0.31598229570231556,"d":"31.60%"},3.188261363636364,null,6.9017386363636355,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W37<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W37<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W37<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W37<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W37<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.5339444444444443},3.4005880503144654,243.62461995626077,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.648981998455355},null,{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F37<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F37<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F37<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F37<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F37<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F37<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F37<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.5723555555555557},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.2367401518993035}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R44*Bilans!F44+S44","v":10.09},{"v":0.26541617863471184,"d":"26.54%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D10'!$C$39+'D10'!$C$40)","v":2.6780492424242426},null,7.411950757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.918981481481481},3.7710953878406706,223.99106709786543,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.428140931359387},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":9.801134259259259},{"v":0.27323870600938405,"d":"27.32%"},2.6780492424242426,null,7.123085016835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.9216203703703703},2.811370545073375,166.98646510744234,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.71900311914007},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB44*Bilans!F44+BC44","v":10.09},{"v":0.26541617863471184,"d":"26.54%"},2.6780492424242426,null,7.411950757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W44<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W44<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W44<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W44<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W44<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.918981481481481},3.7710953878406706,223.99106709786543,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.428140931359387},null,{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F44<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F44<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F44<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F44<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F44<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F44<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F44<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.759851851851852},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.016845453512715}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R61*Bilans!F61+S61","v":9.289166666666667},{"v":0.4313839027214824,"d":"43.14%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D10'!$C$39+'D10'!$C$40)","v":4.00719696969697},null,5.281969696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC61*Bilans!F61+AD61","v":2.9571875000000007},2.9571875000000007,269.9804653409092,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":36.121059437234},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ61*Bilans!F61+AK61","v":9.511666666666668},{"v":0.42129283017665703,"d":"42.13%"},4.00719696969697,null,5.504469696969698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU61*Bilans!F61+AV61","v":2.2721250000000004},2.2721250000000004,207.4367502272728,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":47.01182613392549},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB61*Bilans!F61+BC61","v":9.048541666666667},{"v":0.44285555809051774,"d":"44.29%"},4.00719696969697,null,5.041344696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W61<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W61<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W61<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W61<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W61<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM61*Bilans!F61+BN61","v":1.872870370370371},1.872870370370371,170.98625437710447,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":57.03370993766207},null,{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F61<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F61<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F61<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F61<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F61<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F61<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F61<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F61*BT61+BU61","v":2.2721250000000004},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.664431539474239}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R71*Bilans!F71+S71","v":10.09},{"v":0.2577529507162808,"d":"25.78%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D10'!$C$39+'D10'!$C$40)","v":2.600727272727273},null,7.489272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC71*Bilans!F71+AD71","v":3.977333333333333},3.827245283018868,220.22386876157805,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.590478630241602},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ71*Bilans!F71+AK71","v":9.823333333333332},{"v":0.2647499768639912,"d":"26.47%"},2.600727272727273,null,7.22260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU71*Bilans!F71+AV71","v":2.953333333333333},2.84188679245283,163.52526627787307,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.68957009210415},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB71*Bilans!F71+BC71","v":10.09},{"v":0.2577529507162808,"d":"25.78%"},2.600727272727273,null,7.489272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W71<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W71<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W71<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W71<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W71<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM71*Bilans!F71+BN71","v":3.977333333333333},3.827245283018868,220.22386876157805,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.590478630241602},null,{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F71<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F71<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F71<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F71<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F71<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F71<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F71<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F71*BT71+BU71","v":2.7882666666666664},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.986101225956834}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R77*Bilans!F77+S77","v":10.09},{"v":0.3384685557257411,"d":"33.85%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D10'!$C$39+'D10'!$C$40)","v":3.4151477272727275},null,6.674852272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC77*Bilans!F77+AD77","v":3.362722222222222},3.2358270440251573,249.44078767495714,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":27.872936810330803},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ77*Bilans!F77+AK77","v":9.589513888888888},{"v":0.3561335607668046,"d":"35.61%"},3.4151477272727275,null,6.1743661616161605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU77*Bilans!F77+AV77","v":2.6193055555555556},2.5204638364779877,194.29545402873072,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.783890814836695},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB77*Bilans!F77+BC77","v":10.09},{"v":0.3384685557257411,"d":"33.85%"},3.4151477272727275,null,6.674852272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W77<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W77<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W77<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W77<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W77<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM77*Bilans!F77+BN77","v":3.362722222222222},3.2358270440251573,249.44078767495714,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":27.872936810330803},null,{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F77<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F77<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F77<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F77<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F77<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F77<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F77<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F77*BT77+BU77","v":2.488977777777778},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.3451670745978337}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R94*Bilans!F94+S94","v":11.752875000000001},{"v":0.1692767630357369,"d":"16.93%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D10'!$C$39+'D10'!$C$40)","v":1.9894886363636366},null,9.763386363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC94*Bilans!F94+AD94","v":4.702875},4.525408018867925,194.01041277980278,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.0839719303572},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ94*Bilans!F94+AK94","v":10.499375},{"v":0.1894863871767259,"d":"18.95%"},1.9894886363636366,null,8.509886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU94*Bilans!F94+AV94","v":3.5036250000000004},3.371412735849057,144.53706136685253,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.877886329723816},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB94*Bilans!F94+BC94","v":11.752875000000001},{"v":0.1692767630357369,"d":"16.93%"},1.9894886363636366,null,9.763386363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W94<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W94<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W94<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W94<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W94<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM94*Bilans!F94+BN94","v":4.279055555555555},4.117581761006289,176.52634497855917,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.181784932495685},null,{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F94<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F94<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F94<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F94<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F94<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F94<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F94<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F94*BT94+BU94","v":3.236225},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.572765030746597}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R104*Bilans!F104+S104","v":12.702083333333333},{"v":0.13676532422801085,"d":"13.68%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D10'!$C$39+'D10'!$C$40)","v":1.737204545454546},null,10.964878787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC104*Bilans!F104+AD104","v":5.039166666666667},4.849009433962264,178.52377623499143,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.883331486245444},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ104*Bilans!F104+AK104","v":10.990916666666667},{"v":0.15805820370953705,"d":"15.81%"},1.737204545454546,null,9.253712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU104*Bilans!F104+AV104","v":3.7704166666666667},3.6281367924528305,133.57546313464837,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.872583820825769},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB104*Bilans!F104+BC104","v":12.702083333333333},{"v":0.13676532422801085,"d":"13.68%"},1.737204545454546,null,10.964878787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W104<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W104<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W104<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W104<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W104<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM104*Bilans!F104+BN104","v":4.576777777777777},4.404069182389937,162.14261323842194,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.78080870165683},null,{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F104<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F104<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F104<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F104<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F104<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F104<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F104<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F104*BT104+BU104","v":3.4518500000000003},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.412053395028146}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F116<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F116<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F116<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F116<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F116<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F116<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F116<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F116*BT116+BU116","v":3.51985},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3654549232574986}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F119<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F119<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F119<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F119<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F119<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F119<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F119<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F119*BT119+BU119","v":3.789509166666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.197130590121167}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F136<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F136<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F136<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F136<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F136<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F136<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F136<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F136*BT136+BU136","v":4.258823333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9550110112483121}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F142<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F142<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F142<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F142<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F142<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F142<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F142<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F142*BT142+BU142","v":3.0418683333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.7371488832667774}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F152<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F152<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F152<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F152<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F152<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F152<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F152<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F152*BT152+BU152","v":3.680075},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.262466528977781}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F169<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F169<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F169<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F169<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F169<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F169<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F169<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F169*BT169+BU169","v":3.9261708333333334},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.1206531414627885}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F175<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F175<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F175<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F175<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F175<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F175<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F175<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F175*BT175+BU175","v":4.082881666666666},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.039257365601152}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F185<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F185<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F185<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F185<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F185<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F185<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F185<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F185*BT185+BU185","v":4.458905833333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8672846709130042}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F201<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F201<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F201<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F201<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F201<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F201<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F201<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F201*BT201+BU201","v":4.327563333333332},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9239571718098274}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F211<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F211<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F211<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F211<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F211<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F211<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F211<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F211*BT211+BU211","v":4.102521666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":2.029494829796448}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F217<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F217<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F217<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F217<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F217<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F217<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F217<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F217*BT217+BU217","v":4.406123333333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8896535302676292}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F234<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F234<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F234<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F234<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F234<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F234<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F234<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F234*BT234+BU234","v":4.237137499999999},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.9650168330926028}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F244<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F244<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F244<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F244<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F244<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F244<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F244<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F244*BT244+BU244","v":3.796465},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.193105036297689}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"R250*Bilans!F250+S250","v":13.776388888888889},{"v":0.10799219129494363,"d":"10.80%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D10'!$C$39+'D10'!$C$40)","v":1.4877424242424246},null,12.288646464646463,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"AC250*Bilans!F250+AD250","v":5.346111111111111},5.14437106918239,158.5981540423099,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.011636861552174},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.9766666666666666},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":3.9833333333333343},{"$f":"AJ250*Bilans!F250+AK250","v":12.789611111111112},{"v":0.1163242894031338,"d":"11.63%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":11.301868686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.11666666666666654},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.9333333333333345},{"$f":"AU250*Bilans!F250+AV250","v":3.985277777777778},3.8348899371069187,118.22756500285878,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.405866246423162},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.5833333333333334},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$6,0))))))","v":8.516666666666666},{"$f":"BB250*Bilans!F250+BC250","v":13.776388888888889},{"v":0.10799219129494363,"d":"10.80%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":12.288646464646463},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W250<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W250<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W250<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W250<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W250<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8433333333333333},{"$f":"BM250*Bilans!F250+BN250","v":4.765037037037036},4.58522431865828,141.35996471278824,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.866673320954706},null,{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.10199999999999987},{"$f":"IF(Bilans!F250<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F250<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F250<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F250<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F250<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F250<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F250<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.720000000000001},{"$f":"Bilans!F250*BT250+BU250","v":3.6397},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.28756395077284}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R260*Bilans!F260+S260","v":14.859525},{"v":0.0708743442949281,"d":"7.09%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D10'!$C$39+'D10'!$C$40)","v":1.0531590909090915},null,13.806365909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC260*Bilans!F260+AD260","v":5.8904749999999995},5.668192924528301,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ260*Bilans!F260+AK260","v":14.859525},{"v":0.0708743442949281,"d":"7.09%"},1.0531590909090915,null,13.806365909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU260*Bilans!F260+AV260","v":5.8904749999999995},5.668192924528301,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB260*Bilans!F260+BC260","v":14.859525},{"v":0.0708743442949281,"d":"7.09%"},1.0531590909090915,null,13.806365909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W260<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W260<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W260<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W260<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W260<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM260*Bilans!F260+BN260","v":5.049666666666665},4.859113207547169,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F260<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F260<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F260<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F260<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F260<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F260<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F260<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F260*BT260+BU260","v":3.9584949999999997},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.103336371936281}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D10'!$C$39+'D10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W277<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W277<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W277<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W277<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W277<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.5427037037037024},1.4844884696016758,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F277<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F277<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F277<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F277<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F277<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F277<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F277<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F277*BT277+BU277","v":4.240001666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9636894431160776}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R286*Bilans!F286+S286","v":14.652470833333332},{"v":0.08023442524677105,"d":"8.02%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D10'!$C$39+'D10'!$C$40)","v":1.1756325757575763},null,13.476838257575755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC286*Bilans!F286+AD286","v":5.7358625},5.519414858490566,128.81661985233706,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.947339160549159},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ286*Bilans!F286+AK286","v":14.652470833333332},{"v":0.08023442524677105,"d":"8.02%"},1.1756325757575763,null,13.476838257575755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU286*Bilans!F286+AV286","v":5.7358625},5.519414858490566,128.81661985233706,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.947339160549159},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB286*Bilans!F286+BC286","v":14.652470833333332},{"v":0.08023442524677105,"d":"8.02%"},1.1756325757575763,null,13.476838257575755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W286<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W286<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W286<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W286<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W286<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM286*Bilans!F286+BN286","v":4.9572407407407395},4.770175052410901,111.33024824366304,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.724405702664161},null,{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F286<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F286<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F286<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F286<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F286<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F286<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F286<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F286*BT286+BU286","v":3.869705833333333},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1515967544375116}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"R292*Bilans!F292+S292","v":15.042724999999999},{"v":0.0628074670344273,"d":"6.28%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D10'!$C$39+'D10'!$C$40)","v":0.9447954545454553},null,14.097929545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AC292*Bilans!F292+AD292","v":6.0272749999999995},5.799830660377358,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"AJ292*Bilans!F292+AK292","v":15.042724999999999},{"v":0.0628074670344273,"d":"6.28%"},0.9447954545454553,null,14.097929545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.17099999999999999},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"AU292*Bilans!F292+AV292","v":6.0272749999999995},5.799830660377358,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.2290000000000001},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.059999999999999},{"$f":"BB292*Bilans!F292+BC292","v":15.042724999999999},{"v":0.0628074670344273,"d":"6.28%"},0.9447954545454553,null,14.097929545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W292<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W292<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W292<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W292<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W292<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.8},{"$f":"BM292*Bilans!F292+BN292","v":5.131444444444443},4.93780503144654,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.09819999999999998},{"$f":"IF(Bilans!F292<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F292<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F292<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F292<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F292<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F292<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F292<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.758},{"$f":"Bilans!F292*BT292+BU292","v":4.037055},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.0624060141929963}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R309*Bilans!F309+S309","v":10.09},{"v":0.34076193050424963,"d":"34.08%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D10'!$C$39+'D10'!$C$40)","v":3.438287878787879},null,6.651712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC309*Bilans!F309+AD309","v":3.3452592592592594},3.219023060796646,249.9331443171336,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":28.22029431480264},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ309*Bilans!F309+AK309","v":9.58287037037037},{"v":0.35879519871403537,"d":"35.88%"},3.438287878787879,null,6.144582491582492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU309*Bilans!F309+AV309","v":2.609814814814815},2.5113312368972744,194.9861497122165,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":36.17275843470665},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB309*Bilans!F309+BC309","v":10.09},{"v":0.34076193050424963,"d":"34.08%"},3.438287878787879,null,6.651712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W309<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W309<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W309<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W309<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W309<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM309*Bilans!F309+BN309","v":3.3452592592592594},3.219023060796646,249.9331443171336,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":28.22029431480264},null,{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F309<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F309<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F309<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F309<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F309<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F309<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F309<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F309*BT309+BU309","v":2.4804740740740745},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.3566351685154783}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R315*Bilans!F315+S315","v":10.608733333333333},{"v":0.2166339796656957,"d":"21.66%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D10'!$C$39+'D10'!$C$40)","v":2.2982121212121216},null,8.310521212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC315*Bilans!F315+AD315","v":4.2880666666666665},4.126252830188679,207.470993213036,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.257112525603743},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ315*Bilans!F315+AK315","v":10.066333333333333},{"v":0.22830677716601097,"d":"22.83%"},2.2982121212121216,null,7.768121212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU315*Bilans!F315+AV315","v":3.170866666666667},3.0512113207547173,153.41712427032593,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.280359412975596},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB315*Bilans!F315+BC315","v":10.608733333333333},{"v":0.2166339796656957,"d":"21.66%"},2.2982121212121216,null,8.310521212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W315<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W315<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W315<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W315<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W315<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM315*Bilans!F315+BN315","v":4.046074074074074},3.893392033542977,195.76258300438346,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.109819510150167},null,{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F315<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F315<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F315<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F315<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F315<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F315<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F315<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F315*BT315+BU315","v":2.969106666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.804226134783944}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R325*Bilans!F325+S325","v":11.568808333333333},{"v":0.17626321089224578,"d":"17.63%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D10'!$C$39+'D10'!$C$40)","v":2.0391553030303036},null,9.52965303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC325*Bilans!F325+AD325","v":4.636141666666666},4.4611929245283015,196.57516608546317,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.556132255812827},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.429708333333332},{"v":0.19551412540590096,"d":"19.55%"},2.0391553030303036,null,8.390553030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU325*Bilans!F325+AV325","v":3.450091666666667},3.319899528301887,146.28594015175818,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.528823994536715},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB325*Bilans!F325+BC325","v":11.568808333333333},{"v":0.17626321089224578,"d":"17.63%"},2.0391553030303036,null,9.52965303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W325<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W325<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W325<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W325<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W325<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM325*Bilans!F325+BN325","v":4.241574074074073},4.08151467505241,179.84526531398893,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.631128284227831},null,{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F325<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F325<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F325<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F325<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F325<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F325<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F325<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F325*BT325+BU325","v":3.193251666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.6073881362189035}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.30999999999999994},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":12.26},{"$f":"R342*Bilans!F342+S342","v":9.844583333333334},{"v":0.3823937944647302,"d":"38.24%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D10'!$C$39+'D10'!$C$40)","v":3.764507575757576},null,6.0800757575757585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.08625},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7837500000000004},{"$f":"AC342*Bilans!F342+AD342","v":3.1117187500000005},2.994295400943397,255.9278720920884,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":33.39751556951266},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.21999999999999997},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":11.620000000000001},{"$f":"AJ342*Bilans!F342+AK342","v":9.905833333333335},{"v":0.38002936745260285,"d":"38.00%"},3.764507575757576,null,6.14132575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.7465000000000006},{"$f":"AU342*Bilans!F342+AV342","v":2.3608125},2.2717252358490567,194.1684863175386,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.0203003843251},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.18249999999999988},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.7975},{"$f":"BB342*Bilans!F342+BC342","v":9.375520833333335},{"v":0.4015251677937084,"d":"40.15%"},3.764507575757576,null,5.611013257575759,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W342<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W342<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W342<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W342<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W342<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.8525},{"$f":"BM342*Bilans!F342+BN342","v":2.056018518518519},2.056018518518519,175.73164099326604,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":48.63868023172502},null,{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049500000000000044},{"$f":"IF(Bilans!F342<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F342<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F342<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F342<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F342<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F342<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F342<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7465000000000006},{"$f":"Bilans!F342*BT342+BU342","v":2.3608125},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.5267716142759773}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R352*Bilans!F352+S352","v":10.09},{"v":0.26653489803886243,"d":"26.65%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D10'!$C$39+'D10'!$C$40)","v":2.6893371212121218},null,7.4006628787878785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.9104629629629626},3.7628983228511528,224.52359088288546,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.55251854272662},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":9.797893518518517},{"v":0.27448115415105684,"d":"27.45%"},2.6893371212121218,null,7.108556397306396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.9169907407407405},2.8069156184486372,167.4822755991519,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.871157668670886},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB352*Bilans!F352+BC352","v":10.09},{"v":0.26653489803886243,"d":"26.65%"},2.6893371212121218,null,7.4006628787878785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W352<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W352<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W352<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W352<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W352<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.9104629629629626},3.7628983228511528,224.52359088288546,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.55251854272662},null,{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F352<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F352<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F352<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F352<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F352<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F352<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F352<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.7557037037037038},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.021386697139313}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R358*Bilans!F358+S358","v":10.09},{"v":0.34629959155479473,"d":"34.63%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D10'!$C$39+'D10'!$C$40)","v":3.4941628787878787},null,6.595837121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.3030925925925927},3.1784475890985324,251.04505962845437,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":29.074177123061393},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":9.566828703703704},{"v":0.3652373202245325,"d":"36.52%"},3.4941628787878787,null,6.072665824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.586898148148148},2.489279350104822,196.61210869806558,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":37.12349446755618},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB358*Bilans!F358+BC358","v":10.09},{"v":0.34629959155479473,"d":"34.63%"},3.4941628787878787,null,6.595837121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W358<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W358<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W358<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W358<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W358<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.3030925925925927},3.1784475890985324,251.04505962845437,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":29.074177123061393},null,{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F358<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F358<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F358<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F358<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F358<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F358<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F358<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.459940740740741},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.3846532860465386}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R369*Bilans!F369+S369","v":10.09},{"v":0.32330990779950153,"d":"32.33%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D10'!$C$39+'D10'!$C$40)","v":3.26219696969697},null,6.82780303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC369*Bilans!F369+AD369","v":3.478148148148148},3.3468972746331236,245.71702736801987,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":25.664709253426743},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ369*Bilans!F369+AK369","v":9.633425925925925},{"v":0.33863310880063896,"d":"33.86%"},3.26219696969697,null,6.371228956228955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU369*Bilans!F369+AV369","v":2.6820370370370368},2.5808280922431863,189.47501370306844,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.2827845886806},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB369*Bilans!F369+BC369","v":10.09},{"v":0.32330990779950153,"d":"32.33%"},3.26219696969697,null,6.82780303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W369<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W369<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W369<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W369<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W369<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM369*Bilans!F369+BN369","v":3.478148148148148},3.3468972746331236,245.71702736801987,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":25.664709253426743},null,{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F369<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F369<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F369<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F369<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F369<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F369<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F369<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F369*BT369+BU369","v":2.5451851851851854},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2712930124265633}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"R370*Bilans!F370+S370","v":12.344816666666667},{"v":0.14822133053266504,"d":"14.82%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D10'!$C$39+'D10'!$C$40)","v":1.829765151515152},null,10.515051515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.18200000000000002},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"AC370*Bilans!F370+AD370","v":4.917483333333333},4.731917924528302,184.7246119377359,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.652420166301392},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.19000000000000022},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.489999999999998},{"$f":"AJ370*Bilans!F370+AK370","v":10.723416666666667},{"v":0.1706326638601023,"d":"17.06%"},1.829765151515152,null,8.893651515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.728},{"$f":"AU370*Bilans!F370+AV370","v":3.6757833333333334},3.5370745283018867,138.08031543584906,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.913061241581428},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.502},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.086},{"$f":"BB370*Bilans!F370+BC370","v":12.344816666666667},{"v":0.14822133053266504,"d":"14.82%"},1.829765151515152,null,10.515051515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W370<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W370<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W370<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W370<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W370<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.7359999999999998},{"$f":"BM370*Bilans!F370+BN370","v":4.399592592592592},4.233570230607966,165.2701146624738,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":10.788638787608084},null,{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.11720000000000005},{"$f":"IF(Bilans!F370<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F370<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F370<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F370<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F370<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F370<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F370<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.6136},{"$f":"Bilans!F370*BT370+BU370","v":3.3744233333333336},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.467398334222412}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$5,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$5,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$6,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$6,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"R371*Bilans!F371+S371","v":10.09},{"v":0.24695730846622824,"d":"24.70%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D10'!$C$39+'D10'!$C$40)","v":2.4917992424242428},null,7.598200757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$10,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$10,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$11,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$11,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"AC371*Bilans!F371+AD371","v":4.059537037037036},3.9063469601677143,214.5632092362302,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.451272231580823},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$27,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$27,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$16,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$16,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$16,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$28,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$28,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$17,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$17,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$17,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":9.792222222222222},{"$f":"AJ371*Bilans!F371+AK371","v":9.85460648148148},{"v":0.252856290822649,"d":"25.29%"},2.4917992424242428,null,7.362807239057238,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$21,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$21,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$21,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$22,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$22,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$22,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":2.908888888888889},{"$f":"AU371*Bilans!F371+AV371","v":2.998009259259259},2.884876834381551,158.45710535901466,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.276298421767464},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$16,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$16,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$5,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$5,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$5,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$17,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$17,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$6,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$6,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$6,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$6,0))))))","v":10.09},{"$f":"BB371*Bilans!F371+BC371","v":10.09},{"v":0.24695730846622824,"d":"24.70%"},2.4917992424242428,null,7.598200757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D10'!$O$3,'D10'!$N$21,IF(Bilans!W371<='D10'!$P$3,'D10'!$O$21,IF(Bilans!W371<='D10'!$Q$3,'D10'!$P$10,IF(Bilans!W371<='D10'!$R$3,'D10'!$Q$10,IF(Bilans!W371<='D10'!$S$3,'D10'!$R$10,IF(Bilans!W371<='D10'!$U$3,'D10'!$S$10,0))))))","v":0.10222222222222216},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$22,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$22,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$11,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$11,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$11,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$11,0))))))","v":3.895555555555555},{"$f":"BM371*Bilans!F371+BN371","v":4.059537037037036},3.9063469601677143,214.5632092362302,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.451272231580823},null,{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$32,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$32,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$32,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$32,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$32,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$32,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$32,'D10'!$V$32))))))))","v":0.049777777777777726},{"$f":"IF(Bilans!F371<='D10'!$O$3,'D10'!$N$33,IF(Bilans!F371<='D10'!$P$3,'D10'!$O$33,IF(Bilans!F371<='D10'!$Q$3,'D10'!$P$33,IF(Bilans!F371<='D10'!$R$3,'D10'!$Q$33,IF(Bilans!F371<='D10'!$S$3,'D10'!$R$33,IF(Bilans!F371<='D10'!$U$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$V$3,'D10'!$S$33,IF(Bilans!F371<='D10'!$W$3,'D10'!$V$33,'D10'!$V$33))))))))","v":2.7484444444444445},{"$f":"Bilans!F371*BT371+BU371","v":2.8282962962962963},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9438381411915753}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.108083346723023},{"$f":"SUM(AF7:AF372)/229","v":3.958159697629413},{"$f":"SUM(AG7:AG372)/Z373","v":3.758871246919567},{"$f":"SUM(AH7:AH372)","v":3887.4734769747415},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.2419716908334255},{"$f":"SUM(AX7:AX372)/229","v":3.1225806203957798},{"$f":"SUM(AY7:AY372)/AR373","v":2.8753301184914544},{"$f":"SUM(AZ7:AZ372)","v":5107.792026940085},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12162.747113145611},{"$f":"SUM(BK7:BK372)","v":4.899660141097011},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.853020063324997},{"$f":"SUM(BP7:BP372)/229","v":3.707880967376957},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.506198678867469},{"$f":"SUM(BR7:BR372)","v":4316.66225175959},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1216.6361488412058},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":951.9252877677915},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.3332497228526186}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D08","index":26,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5151.6644485381},null,null,"COP",{"$f":"K13","v":3.483847754140663},{"$f":"L13","v":2.817710129518412},{"$f":"M13","v":3.3462163317996927},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164199607309},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9997164902551239},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.483847754140663},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8358003926909348E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":2.8350974487612035E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997164199607309},null,null,"COP-Inst",{"$f":"K14","v":3.484131414620382},{"$f":"L14","v":2.817993719663858},{"$f":"M14","v":3.346499921945138}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8358003926909348E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.484131414620382},{"$nulls":10},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R7*Bilans!F7+S7","v":6.780074074074074},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.47756528836231343,"d":"47.76%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D08'!$C$39+'D08'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":3.5421460437710435},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC7*Bilans!F7+AD7","v":3.2580601851851854},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2580601851851854},{"$f":"AF7*Z7","v":237.2972593404882},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":26.155340537860578},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ7*Bilans!F7+AK7","v":6.6155532407407405},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4894417613273537,"d":"48.94%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":3.37762521043771},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU7*Bilans!F7+AV7","v":2.561990740740741},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.561990740740741},{"$f":"AX7*AR7","v":186.59980070286196},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.26150726513768},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB7*Bilans!F7+BC7","v":6.780074074074074},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.47756528836231343,"d":"47.76%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":3.5421460437710435},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W7<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W7<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W7<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W7<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W7<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM7*Bilans!F7+BN7","v":3.2580601851851854},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.2580601851851854},{"$f":"BP7*BJ7","v":237.2972593404882},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":26.155340537860578},null,{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F7<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F7<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F7<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F7<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F7<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F7<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F7<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F7*BT7+BU7","v":2.40032962962963},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY7","v":3.4687096342316175}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R8*Bilans!F8+S8","v":7.077083333333333},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.32936548291273055,"d":"32.94%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D08'!$C$39+'D08'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":4.746136363636364},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC8*Bilans!F8+AD8","v":4.07875},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.9248349056603775},{"$f":"AF8*Z8","v":200.42704650514585},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.222970364531182},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ8*Bilans!F8+AK8","v":6.887458333333333},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3384335493422664,"d":"33.84%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":4.556511363636362},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU8*Bilans!F8+AV8","v":2.99925},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.886070754716981},{"$f":"AX8*AR8","v":147.38113864065184},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":20.70207230952123},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB8*Bilans!F8+BC8","v":7.077083333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.32936548291273055,"d":"32.94%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":4.746136363636364},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W8<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W8<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W8<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W8<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W8<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM8*Bilans!F8+BN8","v":3.9918981481481484},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.8412604821802936},{"$f":"BP8*BJ8","v":196.15920460501243},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.55417700302188},null,{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F8<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F8<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F8<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F8<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F8<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F8<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F8<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F8*BT8+BU8","v":2.724483333333333},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY8","v":3.0560093393712227}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12163.986773286706},null,{"$f":"F9/F11","v":3413.318696023502},{"$nulls":9},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R9*Bilans!F9+S9","v":7.078916666666667},{"v":0.3289612667577752,"d":"32.90%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D08'!$C$39+'D08'!$C$40)","v":2.3286893939393942},null,4.7502272727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC9*Bilans!F9+AD9","v":4.08125},3.9272405660377356,200.33710979845625,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.197503622114306},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ9*Bilans!F9+AK9","v":6.888141666666667},{"v":0.3380722271158371,"d":"33.81%"},2.3286893939393942,null,4.559452272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU9*Bilans!F9+AV9","v":3.0015500000000004},2.8882839622641514,147.3376666255575,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":20.664260684564304},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB9*Bilans!F9+BC9","v":7.078916666666667},{"v":0.3289612667577752,"d":"32.90%"},2.3286893939393942,null,4.7502272727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W9<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W9<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W9<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W9<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W9<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM9*Bilans!F9+BN9","v":3.99387962962963},3.8431671907756817,196.04834349352012,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.529965199152944},null,{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F9<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F9<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F9<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F9<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F9<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F9<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F9<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F9*BT9+BU9","v":2.7265566666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY9","v":3.053685483018718}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R10*Bilans!F10+S10","v":6.901407407407407},{"v":0.40219178930955385,"d":"40.22%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D08'!$C$39+'D08'!$C$40)","v":2.7756893939393943},null,4.125718013468013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC10*Bilans!F10+AD10","v":3.6637685185185185},3.6637685185185185,226.20173447306402,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":19.716314598522207},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ10*Bilans!F10+AK10","v":6.753949074074074},{"v":0.4109728047246084,"d":"41.10%"},2.7756893939393943,null,3.97825968013468,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU10*Bilans!F10+AV10","v":2.751574074074074},2.751574074074074,169.88268361952865,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":26.25261424284233},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB10*Bilans!F10+BC10","v":6.901407407407407},{"v":0.40219178930955385,"d":"40.22%"},2.7756893939393943,null,4.125718013468013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W10<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W10<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W10<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W10<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W10<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM10*Bilans!F10+BN10","v":3.6637685185185185},3.6637685185185185,226.20173447306402,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":19.716314598522207},null,{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F10<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F10<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F10<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F10<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F10<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F10<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F10<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F10*BT10+BU10","v":2.530762962962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY10","v":3.2899353410324728}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.5636832820380016},{"$nulls":11},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R11*Bilans!F11+S11","v":6.931481481481481},{"v":0.3839175551939379,"d":"38.39%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D08'!$C$39+'D08'!$C$40)","v":2.6611174242424247},null,4.270364057239057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC11*Bilans!F11+AD11","v":3.7643287037037036},3.6222785639413,213.67985897715366,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":19.05398234836041},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ11*Bilans!F11+AK11","v":6.788252314814815},{"v":0.3920180483619841,"d":"39.20%"},2.6611174242424247,null,4.127134890572391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU11*Bilans!F11+AV11","v":2.798564814814815},2.6929585953878408,158.85885161401757,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":25.62936984489422},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB11*Bilans!F11+BC11","v":6.931481481481481},{"v":0.3839175551939379,"d":"38.39%"},2.6611174242424247,null,4.270364057239057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W11<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W11<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W11<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W11<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W11<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM11*Bilans!F11+BN11","v":3.7643287037037036},3.6222785639413,213.67985897715366,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":19.05398234836041},null,{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F11<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F11<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F11<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F11<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F11<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F11<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F11<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F11*BT11+BU11","v":2.5630925925925925},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY11","v":3.2484376630366016}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R12*Bilans!F12+S12","v":6.959925925925925},{"v":0.3667788730868106,"d":"36.68%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D08'!$C$39+'D08'!$C$40)","v":2.552753787878788},null,4.407172138047137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AD8,Bilans!P12-AD8)","v":52.72972727272729},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC12*Bilans!F12+AD12","v":3.859439814814815},3.7138005765199162,195.82769154519255,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":16.612033855329464},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ12*Bilans!F12+AK12","v":6.82069675925926},{"v":0.3742658379312001,"d":"37.43%"},2.552753787878788,null,4.267942971380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU12*Bilans!F12+AV12","v":2.8430092592592593},2.735725890985325,154.26683688560132,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":24.116444241176655},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB12*Bilans!F12+BC12","v":6.959925925925925},{"v":0.3667788730868106,"d":"36.68%"},2.552753787878788,null,4.407172138047137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W12<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W12<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W12<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W12<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W12<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM12*Bilans!F12+BN12","v":3.859439814814815},3.7138005765199162,209.42020165525543,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":17.765084459897118},null,{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F12<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F12<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F12<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F12<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F12<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F12<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F12<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F12*BT12+BU12","v":2.5936703703703703},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY12","v":3.2101405817574906}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4415.687754894808},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.483847754140663},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.817710129518412},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3462163317996927},{"$nulls":4},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R13*Bilans!F13+S13","v":7.089916666666667},{"v":0.3265403598153161,"d":"32.65%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D08'!$C$39+'D08'!$C$40)","v":2.31514393939394},null,4.774772727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC13*Bilans!F13+AD13","v":4.09625},3.941674528301887,199.7920151500858,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.045355961742759},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ13*Bilans!F13+AK13","v":6.892241666666667},{"v":0.33590579834000883,"d":"33.59%"},2.31514393939394,null,4.577097727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU13*Bilans!F13+AV13","v":3.01535},2.90156320754717,147.07179807941685,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":20.438602271142248},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB13*Bilans!F13+BC13","v":7.089916666666667},{"v":0.3265403598153161,"d":"32.65%"},2.31514393939394,null,4.774772727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W13<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W13<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W13<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W13<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W13<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM13*Bilans!F13+BN13","v":4.005768518518519},3.8546074423480086,195.37883784915195,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.38519739055757},null,{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F13<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F13<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F13<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F13<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F13<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F13<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F13<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F13*BT13+BU13","v":2.7389966666666665},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY13","v":3.039816226487281}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.484131414620382},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.817993719663858},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.346499921945138},{"$nulls":4},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R14*Bilans!F14+S14","v":6.835481481481481},{"v":0.4428136781834536,"d":"44.28%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D08'!$C$39+'D08'!$C$40)","v":3.026844696969697},null,3.808636784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC14*Bilans!F14+AD14","v":3.443328703703704},3.443328703703704,233.34718656271048,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.026687388595697},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ14*Bilans!F14+AK14","v":6.678752314814815},{"v":0.45320511291540894,"d":"45.32%"},3.026844696969697,null,3.651907617845118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU14*Bilans!F14+AV14","v":2.648564814814815},2.648564814814815,179.4876995917509,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.936384109938203},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB14*Bilans!F14+BC14","v":6.835481481481481},{"v":0.4428136781834536,"d":"44.28%"},3.026844696969697,null,3.808636784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W14<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W14<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W14<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W14<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W14<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM14*Bilans!F14+BN14","v":3.443328703703704},3.443328703703704,233.34718656271048,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.026687388595697},null,{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F14<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F14<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F14<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F14<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F14<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F14<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F14<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F14*BT14+BU14","v":2.4598925925925927},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY14","v":3.3847195347877803}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.755549633191074},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.5636832820380016},{"$f":"F15","v":2.755549633191074},{"$f":"F28","v":3.3966948532966863},{"$nulls":4},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R15*Bilans!F15+S15","v":6.881111111111111},{"v":0.41461492447484705,"d":"41.46%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D08'!$C$39+'D08'!$C$40)","v":2.853011363636364},null,4.028099747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC15*Bilans!F15+AD15","v":3.595902777777778},3.595902777777778,228.68470615530305,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":20.69222062848605},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ15*Bilans!F15+AK15","v":6.730798611111111},{"v":0.42387412378178296,"d":"42.39%"},2.853011363636364,null,3.877787247474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU15*Bilans!F15+AV15","v":2.7198611111111113},2.7198611111111113,172.97203996212124,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":27.35699015379759},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB15*Bilans!F15+BC15","v":6.881111111111111},{"v":0.41461492447484705,"d":"41.46%"},2.853011363636364,null,4.028099747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W15<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W15<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W15<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W15<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W15<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM15*Bilans!F15+BN15","v":3.595902777777778},3.595902777777778,228.68470615530305,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":20.69222062848605},null,{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F15<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F15<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F15<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F15<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F15<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F15<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F15<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F15*BT15+BU15","v":2.5089444444444444},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY15","v":3.3185455859990327}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.109369347438052},{"$f":"F19","v":3.109369347438052},{"$f":"F19","v":3.109369347438052},{"$nulls":4},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R16*Bilans!F16+S16","v":6.881407407407407},{"v":0.41443303773697543,"d":"41.44%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D08'!$C$39+'D08'!$C$40)","v":2.851882575757576},null,4.02952483164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.5968935185185185},3.5968935185185185,228.650270098064,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.677708942398972},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ16*Bilans!F16+AK16","v":6.731136574074074},{"v":0.4236851450529181,"d":"42.37%"},2.851882575757576,null,3.8792539983164978,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU16*Bilans!F16+AV16","v":2.720324074074074},2.720324074074074,172.92778646043774,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.34068267143602},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB16*Bilans!F16+BC16","v":6.881407407407407},{"v":0.41443303773697543,"d":"41.44%"},2.851882575757576,null,4.02952483164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W16<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W16<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W16<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W16<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W16<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.5968935185185185},3.5968935185185185,228.650270098064,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.677708942398972},null,{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F16<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F16<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F16<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F16<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F16<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F16<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F16<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F16*BT16+BU16","v":2.509262962962963},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY16","v":3.3181243395058235}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":834.0134362262869},{"$nulls":9},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R17*Bilans!F17+S17","v":6.778148148148148},{"v":0.4787834494886023,"d":"47.88%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D08'!$C$39+'D08'!$C$40)","v":3.245265151515152},null,3.532882996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC17*Bilans!F17+AD17","v":3.2516203703703703},3.2516203703703703,237.4008032407408,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.27050217128213},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ17*Bilans!F17+AK17","v":6.613356481481482},{"v":0.49071377909272607,"d":"49.07%"},3.245265151515152,null,3.36809132996633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU17*Bilans!F17+AV17","v":2.5589814814814815},2.5589814814814815,186.831237962963,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.38113253971126},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB17*Bilans!F17+BC17","v":6.778148148148148},{"v":0.4787834494886023,"d":"47.88%"},3.245265151515152,null,3.532882996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W17<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W17<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W17<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W17<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W17<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM17*Bilans!F17+BN17","v":3.2516203703703703},3.2516203703703703,237.4008032407408,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.27050217128213},null,{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F17<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F17<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F17<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F17<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F17<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F17<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F17<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F17*BT17+BU17","v":2.3982592592592593},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY17","v":3.4717041035002776}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5151.6644485381},{"$nulls":5},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R18*Bilans!F18+S18","v":6.877703703703704},{"v":0.4167077483577931,"d":"41.67%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D08'!$C$39+'D08'!$C$40)","v":2.8659924242424246},null,4.011711279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.584509259259259},3.584509259259259,229.07686255387213,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.859681593801618},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ18*Bilans!F18+AK18","v":6.726912037037037},{"v":0.4260487439798293,"d":"42.60%"},2.8659924242424246,null,3.8609196127946124,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU18*Bilans!F18+AV18","v":2.714537037037037},2.714537037037037,173.47915230639737,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.544926003218745},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB18*Bilans!F18+BC18","v":6.877703703703704},{"v":0.4167077483577931,"d":"41.67%"},2.8659924242424246,null,4.011711279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W18<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W18<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W18<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W18<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W18<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.584509259259259},3.584509259259259,229.07686255387213,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.859681593801618},null,{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F18<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F18<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F18<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F18<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F18<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F18<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F18<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F18*BT18+BU18","v":2.5052814814814814},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY18","v":3.3233976194580555}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.109369347438052},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5684.408745538693},{"$nulls":5},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R19*Bilans!F19+S19","v":6.775481481481481},{"v":0.48047127740247814,"d":"48.05%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D08'!$C$39+'D08'!$C$40)","v":3.2554242424242426},null,3.520057239057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC19*Bilans!F19+AD19","v":3.242703703703704},3.242703703703704,237.54042752861957,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.430711870108805},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ19*Bilans!F19+AK19","v":6.6103148148148145},{"v":0.49247643018881576,"d":"49.25%"},3.2554242424242426,null,3.354890572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU19*Bilans!F19+AV19","v":2.554814814814815},2.554814814814815,187.14993993265998,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.54723276839136},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB19*Bilans!F19+BC19","v":6.775481481481481},{"v":0.48047127740247814,"d":"48.05%"},3.2554242424242426,null,3.520057239057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W19<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W19<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W19<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W19<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W19<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM19*Bilans!F19+BN19","v":3.242703703703704},3.242703703703704,237.54042752861957,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.430711870108805},null,{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F19<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F19<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F19<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F19<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F19<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F19<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F19<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F19*BT19+BU19","v":2.3953925925925925},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY19","v":3.4758588372423835}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6370.904462146847},{"$nulls":5},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R20*Bilans!F20+S20","v":6.753703703703703},{"v":0.49430509509684184,"d":"49.43%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D08'!$C$39+'D08'!$C$40)","v":3.338390151515152},null,3.415313552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC20*Bilans!F20+AD20","v":3.169884259259259},3.169884259259259,238.517941087963,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.772827901474386},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ20*Bilans!F20+AK20","v":6.585474537037037},{"v":0.506932360415317,"d":"50.69%"},3.338390151515152,null,3.2470843855218847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU20*Bilans!F20+AV20","v":2.520787037037037},2.4732250174703005,186.09781643955282,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.59589175191464},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB20*Bilans!F20+BC20","v":6.753703703703703},{"v":0.49430509509684184,"d":"49.43%"},3.338390151515152,null,3.415313552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W20<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W20<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W20<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W20<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W20<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM20*Bilans!F20+BN20","v":3.169884259259259},3.169884259259259,238.517941087963,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.772827901474386},null,{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F20<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F20<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F20<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F20<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F20<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F20<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F20<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F20*BT20+BU20","v":2.3719814814814817},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY20","v":3.510165056780992}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R21*Bilans!F21+S21","v":6.941407407407407},{"v":0.3779209137765947,"d":"37.79%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D08'!$C$39+'D08'!$C$40)","v":2.6233030303030307},null,4.318104377104376,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC21*Bilans!F21+AD21","v":3.7975185185185185},3.6542159329140462,212.24749182999813,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.59687683594863},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ21*Bilans!F21+AK21","v":6.799574074074075},{"v":0.3858040226821496,"d":"38.58%"},2.6233030303030307,null,4.1762710437710435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU21*Bilans!F21+AV21","v":2.814074074074074},2.7078825995807128,157.28169886030113,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":25.09599332219427},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB21*Bilans!F21+BC21","v":6.941407407407407},{"v":0.3779209137765947,"d":"37.79%"},2.6233030303030307,null,4.318104377104376,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W21<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W21<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W21<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W21<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W21<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM21*Bilans!F21+BN21","v":3.7975185185185185},3.6542159329140462,212.24749182999813,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.59687683594863},null,{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F21<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F21<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F21<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F21<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F21<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F21<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F21<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F21*BT21+BU21","v":2.573762962962963},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY21","v":3.2349702095498376}]
[null,16,null,null,"3 | 25 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R22*Bilans!F22+S22","v":6.901851851851852},{"v":0.4019205673585873,"d":"40.19%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D08'!$C$39+'D08'!$C$40)","v":2.7739962121212125},null,4.127855639730639,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.66525462962963},3.66525462962963,226.14454462331653,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.695348748284033},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ22*Bilans!F22+AK22","v":6.7544560185185185},{"v":0.41069128357869505,"d":"41.07%"},2.7739962121212125,null,3.980459806397306,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU22*Bilans!F22+AV22","v":2.7522685185185187},2.7522685185185187,169.81371656144785,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.228715583563602},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB22*Bilans!F22+BC22","v":6.901851851851852},{"v":0.4019205673585873,"d":"40.19%"},2.7739962121212125,null,4.127855639730639,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W22<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W22<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W22<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W22<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W22<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.66525462962963},3.66525462962963,226.14454462331653,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.695348748284033},null,{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F22<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F22<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F22<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F22<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F22<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F22<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F22<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F22*BT22+BU22","v":2.5312407407407407},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY22","v":3.289314357824131}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R23*Bilans!F23+S23","v":6.7914814814814815},{"v":0.47036419162448506,"d":"47.04%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D08'!$C$39+'D08'!$C$40)","v":3.1944696969696973},null,3.597011784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC23*Bilans!F23+AD23","v":3.296203703703704},3.296203703703704,236.63746043771047,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.482455329439794},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ23*Bilans!F23+AK23","v":6.628564814814815},{"v":0.4819247885801872,"d":"48.19%"},3.1944696969696973,null,3.4340951178451173,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU23*Bilans!F23+AV23","v":2.579814814814815},2.579814814814815,185.20725084175086,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.55867946567824},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB23*Bilans!F23+BC23","v":6.7914814814814815},{"v":0.47036419162448506,"d":"47.04%"},3.1944696969696973,null,3.597011784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W23<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W23<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W23<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W23<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W23<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM23*Bilans!F23+BN23","v":3.296203703703704},3.296203703703704,236.63746043771047,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.482455329439794},null,{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F23<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F23<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F23<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F23<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F23<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F23<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F23<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F23*BT23+BU23","v":2.412592592592593},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY23","v":3.4510785356762885}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R24*Bilans!F24+S24","v":6.7588888888888885},{"v":0.49100324301705206,"d":"49.10%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D08'!$C$39+'D08'!$C$40)","v":3.318636363636364},null,3.4402525252525247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC24*Bilans!F24+AD24","v":3.187222222222222},3.187222222222222,238.31150303030304,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":27.447713882770536},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ24*Bilans!F24+AK24","v":6.591388888888889},{"v":0.5034805895356277,"d":"50.35%"},3.318636363636364,null,3.272752525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU24*Bilans!F24+AV24","v":2.528888888888889},2.4811740041928725,185.5196359062322,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":35.25829445598338},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB24*Bilans!F24+BC24","v":6.7588888888888885},{"v":0.49100324301705206,"d":"49.10%"},3.318636363636364,null,3.4402525252525247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W24<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W24<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W24<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W24<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W24<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM24*Bilans!F24+BN24","v":3.187222222222222},3.187222222222222,238.31150303030304,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":27.447713882770536},null,{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F24<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F24<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F24<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F24<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F24<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F24<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F24<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F24*BT24+BU24","v":2.3775555555555554},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY24","v":3.5019356297154487}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R25*Bilans!F25+S25","v":6.871185185185185},{"v":0.42071719502024274,"d":"42.07%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D08'!$C$39+'D08'!$C$40)","v":2.890825757575758},null,3.980359427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC25*Bilans!F25+AD25","v":3.562712962962963},3.562712962962963,229.8072936649832,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.183026138433927},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ25*Bilans!F25+AK25","v":6.719476851851852},{"v":0.4302158964620976,"d":"43.02%"},2.890825757575758,null,3.8286510942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU25*Bilans!F25+AV25","v":2.704351851851852},2.704351851851852,174.4400367508418,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.90651732928283},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB25*Bilans!F25+BC25","v":6.871185185185185},{"v":0.42071719502024274,"d":"42.07%"},2.890825757575758,null,3.980359427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W25<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W25<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W25<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W25<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W25<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM25*Bilans!F25+BN25","v":3.562712962962963},3.562712962962963,229.8072936649832,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.183026138433927},null,{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F25<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F25<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F25<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F25<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F25<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F25<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F25<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F25*BT25+BU25","v":2.4982740740740743},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY25","v":3.3327194153883046}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":3582.2019047361023},{"$nulls":9},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R26*Bilans!F26+S26","v":5.9305},{"v":0.7105244332712506,"d":"71.05%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D08'!$C$39+'D08'!$C$40)","v":4.213765151515152},null,1.7167348484848484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6178229166666664},2.2720727201257858,218.6960876029874,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":49.56583431615046},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ26*Bilans!F26+AK26","v":5.9364479166666655},{"v":0.7098125361607138,"d":"70.98%"},4.213765151515152,null,1.7226827651515135,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU26*Bilans!F26+AV26","v":2.097125},1.8201462264150943,175.1963548773585,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":61.872600324979075},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB26*Bilans!F26+BC26","v":5.812125},{"v":0.72499561718221,"d":"72.50%"},4.213765151515152,null,1.598359848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W26<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W26<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W26<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W26<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W26<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM26*Bilans!F26+BN26","v":1.4193425925925929},1.231882250174703,118.57359410831587,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":91.41878615754781},null,{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F26<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F26<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F26<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F26<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F26<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F26<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F26<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F26*BT26+BU26","v":2.097125},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY26","v":4.610782272518716}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R27*Bilans!F27+S27","v":5.680000000000001},{"v":0.7750480153649167,"d":"77.50%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D08'!$C$39+'D08'!$C$40)","v":4.402272727272727},null,1.2777272727272733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC27*Bilans!F27+AD27","v":2.525625},2.1920518867924526,220.9110036020583,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":53.790000792274455},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ27*Bilans!F27+AK27","v":5.698124999999999},{"v":0.7725826876863403,"d":"77.26%"},4.402272727272727,null,1.2958522727272719,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU27*Bilans!F27+AV27","v":2.0345000000000004},1.765792452830189,177.95335286449404,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":66.7748197350642},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB27*Bilans!F27+BC27","v":5.5825},{"v":0.7885844562960551,"d":"78.86%"},4.402272727272727,null,1.1802272727272722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W27<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W27<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W27<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W27<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W27<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM27*Bilans!F27+BN27","v":1.2538888888888893},1.0882809224318661,109.67497267009723,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":108.34562133441675},null,{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F27<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F27<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F27<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F27<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F27<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F27<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F27<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F27*BT27+BU27","v":2.0345000000000004},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY27","v":4.715019689427148}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3966948532966863},{"$nulls":11},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R28*Bilans!F28+S28","v":6.127000000000001},{"v":0.6636027320701712,"d":"66.36%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D08'!$C$39+'D08'!$C$40)","v":4.0658939393939395},null,2.061106060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC28*Bilans!F28+AD28","v":2.6901458333333332},2.334843553459119,216.4518838819325,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":46.45491395042005},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ28*Bilans!F28+AK28","v":6.1233958333333325},{"v":0.6639933216893851,"d":"66.40%"},4.0658939393939395,null,2.057501893939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU28*Bilans!F28+AV28","v":2.14625},1.8627830188679246,172.68946910806176,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":58.22737015798766},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB28*Bilans!F28+BC28","v":5.99225},{"v":0.6785254185646359,"d":"67.85%"},4.0658939393939395,null,1.9263560606060608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W28<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W28<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W28<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W28<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W28<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM28*Bilans!F28+BN28","v":1.54912962962963},1.344527603074773,124.64455367282893,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":80.67142401211403},null,{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F28<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F28<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F28<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F28<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F28<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F28<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F28<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F28*BT28+BU28","v":2.14625},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY28","v":4.5332726090666515}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R29*Bilans!F29+S29","v":6.712222222222222},{"v":0.5209035605182768,"d":"52.09%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D08'!$C$39+'D08'!$C$40)","v":3.496420454545455},null,3.2158017676767665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC29*Bilans!F29+AD29","v":3.0311805555555558},2.973988469601678,235.057289572613,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":31.094317228969107},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ29*Bilans!F29+AK29","v":6.538159722222222},{"v":0.5347713428691024,"d":"53.48%"},3.496420454545455,null,3.0417392676767667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU29*Bilans!F29+AV29","v":2.4559722222222224},2.409633123689728,190.45192565751864,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":38.37685496599198},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB29*Bilans!F29+BC29","v":6.712222222222222},{"v":0.5209035605182768,"d":"52.09%"},3.496420454545455,null,3.2158017676767665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W29<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W29<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W29<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W29<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W29<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM29*Bilans!F29+BN29","v":3.0311805555555558},2.973988469601678,235.057289572613,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":31.094317228969107},null,{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F29<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F29<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F29<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F29<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F29<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F29<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F29<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F29*BT29+BU29","v":2.327388888888889},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY29","v":3.577419550027506}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R30*Bilans!F30+S30","v":6.818},{"v":0.4537170991226433,"d":"45.37%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D08'!$C$39+'D08'!$C$40)","v":3.093443181818182},null,3.7245568181818176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC30*Bilans!F30+AD30","v":3.384875},3.384875,234.79616239772727,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.976820145768777},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ30*Bilans!F30+AK30","v":6.6588125},{"v":0.464563791489576,"d":"46.46%"},3.093443181818182,null,3.565369318181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU30*Bilans!F30+AV30","v":2.62125},2.62125,181.82634238636362,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.961769801014437},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB30*Bilans!F30+BC30","v":6.818},{"v":0.4537170991226433,"d":"45.37%"},3.093443181818182,null,3.7245568181818176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W30<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W30<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W30<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W30<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W30<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM30*Bilans!F30+BN30","v":3.384875},3.384875,234.79616239772727,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":23.976820145768777},null,{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F30<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F30<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F30<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F30<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F30<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F30<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F30<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F30*BT30+BU30","v":2.4411},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY30","v":3.410776498966821}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R31*Bilans!F31+S31","v":6.83962962962963},{"v":0.44023460767856176,"d":"44.02%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D08'!$C$39+'D08'!$C$40)","v":3.011041666666667},null,3.828587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC31*Bilans!F31+AD31","v":3.457199074074074},3.457199074074074,232.97593123947817,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.805948646903182},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ31*Bilans!F31+AK31","v":6.683483796296296},{"v":0.4505197825623904,"d":"45.05%"},3.011041666666667,null,3.6724421296296295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU31*Bilans!F31+AV31","v":2.6550462962962964},2.6550462962962964,178.9199493897307,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":29.696169387117795},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB31*Bilans!F31+BC31","v":6.83962962962963},{"v":0.44023460767856176,"d":"44.02%"},3.011041666666667,null,3.828587962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W31<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W31<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W31<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W31<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W31<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM31*Bilans!F31+BN31","v":3.457199074074074},3.457199074074074,232.97593123947817,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.805948646903182},null,{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F31<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F31<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F31<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F31<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F31<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F31<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F31<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F31*BT31+BU31","v":2.464351851851852},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY31","v":3.378594864759774}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R37*Bilans!F37+S37","v":6.793111111111111},{"v":0.46933743780835613,"d":"46.93%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D08'!$C$39+'D08'!$C$40)","v":3.188261363636364},null,3.604849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC37*Bilans!F37+AD37","v":3.301652777777778},3.301652777777778,236.5367081553031,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.387598054081426},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ37*Bilans!F37+AK37","v":6.6304236111111114},{"v":0.48085334371299426,"d":"48.09%"},3.188261363636364,null,3.4421622474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU37*Bilans!F37+AV37","v":2.582361111111111},2.582361111111111,185.00527996212125,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.45906750829981},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB37*Bilans!F37+BC37","v":6.793111111111111},{"v":0.46933743780835613,"d":"46.93%"},3.188261363636364,null,3.604849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W37<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W37<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W37<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W37<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W37<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM37*Bilans!F37+BN37","v":3.301652777777778},3.301652777777778,236.5367081553031,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.387598054081426},null,{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F37<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F37<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F37<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F37<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F37<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F37<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F37<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F37*BT37+BU37","v":2.4143444444444446},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY37","v":3.448574428055058}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R44*Bilans!F44+S44","v":6.927037037037037},{"v":0.38660818876893843,"d":"38.66%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D08'!$C$39+'D08'!$C$40)","v":2.6780492424242426},null,4.248987794612795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.749467592592593},3.607978249475891,214.30242808807415,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.261279438927406},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ44*Bilans!F44+AK44","v":6.7831828703703705},{"v":0.39480717144192484,"d":"39.48%"},2.6780492424242426,null,4.1051336279461275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU44*Bilans!F44+AV44","v":2.7916203703703704},2.6862762054507336,159.5562593613017,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.870116085500126},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB44*Bilans!F44+BC44","v":6.927037037037037},{"v":0.38660818876893843,"d":"38.66%"},2.6780492424242426,null,4.248987794612795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W44<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W44<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W44<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W44<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W44<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.749467592592593},3.607978249475891,214.30242808807415,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.261279438927406},null,{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F44<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F44<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F44<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F44<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F44<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F44<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F44<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F44*BT44+BU44","v":2.558314814814815},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY44","v":3.254504278915569}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R61*Bilans!F61+S61","v":6.205},{"v":0.6458012843991894,"d":"64.58%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D08'!$C$39+'D08'!$C$40)","v":4.00719696969697},null,2.19780303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC61*Bilans!F61+AD61","v":2.7188541666666666},2.3597602201257857,215.43752715122926,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":45.26593191271428},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ61*Bilans!F61+AK61","v":6.197604166666666},{"v":0.6465719432759789,"d":"64.66%"},4.00719696969697,null,2.190407196969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU61*Bilans!F61+AV61","v":2.16575},1.8797075471698113,171.61046375643227,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":56.82625768852952},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB61*Bilans!F61+BC61","v":6.063750000000001},{"v":0.6608446868187128,"d":"66.08%"},4.00719696969697,null,2.0565530303030304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W61<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W61<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W61<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W61<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W61<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM61*Bilans!F61+BN61","v":1.6006481481481487},1.3892417889587705,126.83272354361227,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":76.88852027306497},null,{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F61<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F61<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F61<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F61<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F61<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F61<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F61<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F61*BT61+BU61","v":2.16575},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY61","v":3.8444171818667465}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R71*Bilans!F71+S71","v":6.947333333333333},{"v":0.3743489980895221,"d":"37.43%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D08'!$C$39+'D08'!$C$40)","v":2.600727272727273},null,4.34660606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC71*Bilans!F71+AD71","v":3.8173333333333335},3.6732830188679246,211.36471212349915,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.32776729095728},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ71*Bilans!F71+AK71","v":6.806333333333334},{"v":0.38210401186061116,"d":"38.21%"},2.600727272727273,null,4.20560606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU71*Bilans!F71+AV71","v":2.8233333333333333},2.7167924528301888,156.32720150943396,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.780353130583563},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB71*Bilans!F71+BC71","v":6.947333333333333},{"v":0.3743489980895221,"d":"37.43%"},2.600727272727273,null,4.34660606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W71<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W71<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W71<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W71<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W71<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM71*Bilans!F71+BN71","v":3.8173333333333335},3.6732830188679246,211.36471212349915,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.32776729095728},null,{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F71<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F71<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F71<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F71<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F71<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F71<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F71<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F71*BT71+BU71","v":2.5801333333333334},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY71","v":3.2269830415590564}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R77*Bilans!F77+S77","v":6.733555555555555},{"v":0.5071834187890589,"d":"50.72%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D08'!$C$39+'D08'!$C$40)","v":3.4151477272727275},null,3.3184078282828278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC77*Bilans!F77+AD77","v":3.1025138888888892},3.0439758909853256,234.6515229585478,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":29.629670522153134},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ77*Bilans!F77+AK77","v":6.562493055555556},{"v":0.5204040138955415,"d":"52.04%"},3.4151477272727275,null,3.147345328282828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU77*Bilans!F77+AV77","v":2.4893055555555557},2.442337526205451,188.272916943968,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.92855789158673},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB77*Bilans!F77+BC77","v":6.733555555555555},{"v":0.5071834187890589,"d":"50.72%"},3.4151477272727275,null,3.3184078282828278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W77<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W77<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W77<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W77<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W77<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM77*Bilans!F77+BN77","v":3.1025138888888892},3.0439758909853256,234.6515229585478,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.629670522153134},null,{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F77<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F77<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F77<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F77<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F77<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F77<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F77<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F77*BT77+BU77","v":2.350322222222222},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY77","v":3.5425127809733494}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R94*Bilans!F94+S94","v":7.354375},{"v":0.2705177035932539,"d":"27.05%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D08'!$C$39+'D08'!$C$40)","v":1.9894886363636366},null,5.364886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC94*Bilans!F94+AD94","v":4.456875},4.288691037735849,183.8620330027873,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.69575868562134},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ94*Bilans!F94+AK94","v":6.9908125},{"v":0.28458618170114514,"d":"28.46%"},1.9894886363636366,null,5.0013238636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU94*Bilans!F94+AV94","v":3.347125},3.220818396226415,138.08087667131218,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.57352488836796},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB94*Bilans!F94+BC94","v":7.354375},{"v":0.2705177035932539,"d":"27.05%"},1.9894886363636366,null,5.364886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W94<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W94<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W94<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W94<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W94<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM94*Bilans!F94+BN94","v":4.291597222222222},4.129650157232705,177.04373358168957,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.1461851597031},null,{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F94<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F94<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F94<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F94<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F94<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F94<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F94<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F94*BT94+BU94","v":3.038075},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY94","v":2.7405664809551795}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R104*Bilans!F104+S104","v":7.572666666666667},{"v":0.22940459707560693,"d":"22.94%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D08'!$C$39+'D08'!$C$40)","v":1.737204545454546},null,5.835462121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC104*Bilans!F104+AD104","v":4.7345},4.555839622641509,167.7302765506003,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.454976853825855},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ104*Bilans!F104+AK104","v":7.162083333333333},{"v":0.24255575711739544,"d":"24.26%"},1.737204545454546,null,5.424878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU104*Bilans!F104+AV104","v":3.5951666666666666},3.4595,127.366839,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.451324810469195},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB104*Bilans!F104+BC104","v":7.572666666666667},{"v":0.22940459707560693,"d":"22.94%"},1.737204545454546,null,5.835462121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W104<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W104<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W104<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W104<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W104<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM104*Bilans!F104+BN104","v":4.583027777777778},4.410083333333334,162.3640335,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.76747034602177},null,{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F104<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F104<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F104<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F104<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F104<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F104<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F104<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F104*BT104+BU104","v":3.261533333333334},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY104","v":2.5528012933470676}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F116<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F116<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F116<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F116<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F116<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F116<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F116<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F116*BT116+BU116","v":3.313088888888889},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY116","v":2.513076706016244}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F119<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F119<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F119<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F119<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F119<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F119<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F119<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F119*BT119+BU119","v":3.5250724999999994},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY119","v":2.361950431268551}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F136<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F136<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F136<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F136<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F136<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F136<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F136<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F136*BT136+BU136","v":3.9523299999999995},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY136","v":2.1066172388509834}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F142<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F142<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F142<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F142<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F142<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F142<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F142<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F142*BT142+BU142","v":2.8317783333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY142","v":2.940218312154108}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F152<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F152<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F152<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F152<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F152<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F152<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F152<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F152*BT152+BU152","v":3.4345666666666665},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY152","v":2.424191264777092}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F169<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F169<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F169<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F169<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F169<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F169<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F169<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F169*BT169+BU169","v":3.6494874999999998},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY169","v":2.2814289709521973}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F175<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F175<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F175<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F175<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F175<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F175<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F175<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F175*BT175+BU175","v":3.7921549999999993},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY175","v":2.195597624998954}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F185<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F185<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F185<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F185<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F185<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F185<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F185<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.134482499999999},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY185","v":2.013806204676863}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F201<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F201<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F201<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F201<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F201<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F201<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F201<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.014909999999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY201","v":2.0737816069670076}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F211<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F211<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F211<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F211<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F211<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F211<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F211<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F211*BT211+BU211","v":3.810034999999999},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY211","v":2.185293970167704}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F217<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F217<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F217<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F217<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F217<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F217<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F217<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.08643},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY217","v":2.0374866354318826}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F234<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F234<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F234<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F234<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F234<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F234<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F234<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F234*BT234+BU234","v":3.9325874999999995},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY234","v":2.117192945262606}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F244<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F244<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F244<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F244<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F244<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F244<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F244<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F244*BT244+BU244","v":3.5314049999999995},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY244","v":2.3577149920861267}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"R250*Bilans!F250+S250","v":7.916444444444444},{"v":0.1879306340975441,"d":"18.79%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D08'!$C$39+'D08'!$C$40)","v":1.4877424242424246},null,6.428702020202019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"AC250*Bilans!F250+AD250","v":4.992333333333333},4.803943396226415,148.10295457289877,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.508510996719033},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.5833333333333336},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":2.976666666666665},{"$f":"AJ250*Bilans!F250+AK250","v":8.23638888888889},{"v":0.1806304248515304,"d":"18.06%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":6.748646464646464},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.9733333333333336},{"$f":"AU250*Bilans!F250+AV250","v":3.7547777777777775},3.6130880503144653,111.38953381589478,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.983277826578961},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.18666666666666654},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.233333333333334},{"$f":"BB250*Bilans!F250+BC250","v":7.916444444444444},{"v":0.1879306340975441,"d":"18.79%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":6.428702020202019},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W250<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W250<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W250<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W250<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W250<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.73},{"$f":"BM250*Bilans!F250+BN250","v":4.801981481481482},4.62077463312369,142.4559615166762,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.806150414610854},null,{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.0773333333333331},{"$f":"IF(Bilans!F250<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F250<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F250<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F250<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F250<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F250<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F250<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.7066666666666688},{"$f":"Bilans!F250*BT250+BU250","v":3.4039555555555556},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY250","v":2.445991545935159}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R260*Bilans!F260+S260","v":8.622875},{"v":0.12213549319792893,"d":"12.21%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D08'!$C$39+'D08'!$C$40)","v":1.0531590909090915},null,7.569715909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC260*Bilans!F260+AD260","v":5.4415},5.23616037735849,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ260*Bilans!F260+AK260","v":8.622875},{"v":0.12213549319792893,"d":"12.21%"},1.0531590909090915,null,7.569715909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU260*Bilans!F260+AV260","v":5.4415},5.23616037735849,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB260*Bilans!F260+BC260","v":8.622875},{"v":0.12213549319792893,"d":"12.21%"},1.0531590909090915,null,7.569715909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W260<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W260<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W260<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W260<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W260<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM260*Bilans!F260+BN260","v":5.183416666666666},4.987816037735849,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F260<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F260<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F260<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F260<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F260<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F260<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F260<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F260*BT260+BU260","v":3.6789149999999995},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY260","v":2.2631799081054895}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D08'!$C$39+'D08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W277<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W277<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W277<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W277<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W277<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.7942314814814808},1.7265246331236892,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F277<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F277<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F277<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F277<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F277<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F277<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F277<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F277*BT277+BU277","v":3.9351949999999993},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY277","v":2.115790071807854}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R286*Bilans!F286+S286","v":8.410395833333332},{"v":0.1397832633629602,"d":"13.98%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D08'!$C$39+'D08'!$C$40)","v":1.1756325757575763},null,7.234763257575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.314916666666667},5.114353773584906,119.36297283919384,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.33917254879043},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ286*Bilans!F286+AK286","v":8.410395833333332},{"v":0.1397832633629602,"d":"13.98%"},1.1756325757575763,null,7.234763257575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.314916666666667},5.114353773584906,119.36297283919384,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.33917254879043},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB286*Bilans!F286+BC286","v":8.410395833333332},{"v":0.1397832633629602,"d":"13.98%"},1.1756325757575763,null,7.234763257575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W286<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W286<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W286<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W286<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W286<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM286*Bilans!F286+BN286","v":5.075921296296295},4.884377096436058,113.99558898515818,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.590562877025142},null,{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F286<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F286<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F286<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F286<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F286<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F286<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F286<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F286*BT286+BU286","v":3.5980824999999994},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY286","v":2.3140232364399393}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"R292*Bilans!F292+S292","v":8.810875},{"v":0.10723060474078402,"d":"10.72%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D08'!$C$39+'D08'!$C$40)","v":0.9447954545454553},null,7.866079545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AC292*Bilans!F292+AD292","v":5.5535},5.343933962264151,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"AJ292*Bilans!F292+AK292","v":8.810875},{"v":0.10723060474078402,"d":"10.72%"},0.9447954545454553,null,7.866079545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.14000000000000004},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"AU292*Bilans!F292+AV292","v":5.5535},5.343933962264151,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.23499999999999996},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$6,0))))))","v":5.75},{"$f":"BB292*Bilans!F292+BC292","v":8.810875},{"v":0.10723060474078402,"d":"10.72%"},0.9447954545454553,null,7.866079545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W292<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W292<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W292<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W292<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W292<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7299999999999995},{"$f":"BM292*Bilans!F292+BN292","v":5.278527777777777},5.0793380503144645,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.08940000000000001},{"$f":"IF(Bilans!F292<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F292<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F292<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F292<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F292<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F292<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F292<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5859999999999994},{"$f":"Bilans!F292*BT292+BU292","v":3.7504349999999995},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY292","v":2.220021547267959}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R309*Bilans!F309+S309","v":6.727481481481481},{"v":0.511080987476865,"d":"51.11%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D08'!$C$39+'D08'!$C$40)","v":3.438287878787879},null,3.2891936026936026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC309*Bilans!F309+AD309","v":3.082203703703704},3.0240489168413704,234.79485548262505,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":30.03978463308151},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ309*Bilans!F309+AK309","v":6.555564814814815},{"v":0.5244838508831073,"d":"52.45%"},3.438287878787879,null,3.1172769360269363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU309*Bilans!F309+AV309","v":2.479814814814815},2.433025856044724,188.90632062003687,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":37.336955526439056},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB309*Bilans!F309+BC309","v":6.727481481481481},{"v":0.511080987476865,"d":"51.11%"},3.438287878787879,null,3.2891936026936026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W309<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W309<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W309<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W309<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W309<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM309*Bilans!F309+BN309","v":3.082203703703704},3.0240489168413704,234.79485548262505,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":30.03978463308151},null,{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F309<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F309<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F309<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F309<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F309<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F309<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F309<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F309*BT309+BU309","v":2.343792592592593},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY309","v":3.552381954760778}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R315*Bilans!F315+S315","v":7.103666666666667},{"v":0.32352476953856524,"d":"32.35%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D08'!$C$39+'D08'!$C$40)","v":2.2982121212121216},null,4.805454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC315*Bilans!F315+AD315","v":4.115},3.959716981132076,199.0974496054889,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.856731223318885},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":6.897366666666667},{"v":0.33320138427884866,"d":"33.32%"},2.2982121212121216,null,4.599154545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU315*Bilans!F315+AV315","v":3.0326000000000004},2.918162264150944,146.72732094133795,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":20.159417326372488},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB315*Bilans!F315+BC315","v":7.103666666666667},{"v":0.32352476953856524,"d":"32.35%"},2.2982121212121216,null,4.805454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W315<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W315<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W315<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W315<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W315<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM315*Bilans!F315+BN315","v":4.02062962962963},3.8689077568134174,194.5314957636745,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.205441588905781},null,{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F315<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F315<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F315<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F315<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F315<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F315<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F315<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F315*BT315+BU315","v":2.7545466666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY315","v":3.022655819334303}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R325*Bilans!F325+S325","v":7.314041666666667},{"v":0.2788000664972472,"d":"27.88%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D08'!$C$39+'D08'!$C$40)","v":2.0391553030303036},null,5.274886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC325*Bilans!F325+AD325","v":4.401875},4.2357665094339625,186.64211998391943,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.171146671971488},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":6.975779166666666},{"v":0.2923193602191827,"d":"29.23%"},2.0391553030303036,null,4.936623863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.296525},3.1721278301886793,139.77462208263296,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.25222507236696},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB325*Bilans!F325+BC325","v":7.314041666666667},{"v":0.2788000664972472,"d":"27.88%"},2.0391553030303036,null,5.274886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W325<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W325<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W325<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W325<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W325<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM325*Bilans!F325+BN325","v":4.24800462962963},4.087702568134173,180.1179246969936,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.612007501826946},null,{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F325<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F325<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F325<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F325<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F325<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F325<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F325<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.992461666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY325","v":2.7823402399344266}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17999999999999994},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.93},{"$f":"R342*Bilans!F342+S342","v":6.527500000000001},{"v":0.5767150633102375,"d":"57.67%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D08'!$C$39+'D08'!$C$40)","v":3.764507575757576},null,2.762992424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.06625000000000003},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.3537500000000002},{"$f":"AC342*Bilans!F342+AD342","v":2.8375520833333336},2.784013364779875,237.95468413021732,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.92009598008312},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.17125},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.838749999999999},{"$f":"AJ342*Bilans!F342+AK342","v":6.504427083333333},{"v":0.5787608235940702,"d":"57.88%"},3.764507575757576,null,2.739919507575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.597},{"$f":"AU342*Bilans!F342+AV342","v":2.246375},2.203990566037736,188.37908093481988,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":45.373164846393934},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$6,0))))))","v":7.6450000000000005},{"$f":"BB342*Bilans!F342+BC342","v":6.359375},{"v":0.5919618792346065,"d":"59.20%"},3.764507575757576,null,2.594867424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W342<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W342<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W342<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W342<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W342<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.74},{"$f":"BM342*Bilans!F342+BN342","v":1.8136574074074079},1.7794374563242494,152.09175473286328,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":56.19867498984739},null,{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.044999999999999984},{"$f":"IF(Bilans!F342<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F342<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F342<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F342<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F342<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F342<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F342<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.597},{"$f":"Bilans!F342*BT342+BU342","v":2.246375},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY342","v":3.7064365974638727}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R352*Bilans!F352+S352","v":6.924074074074074},{"v":0.3884038634540106,"d":"38.84%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D08'!$C$39+'D08'!$C$40)","v":2.6893371212121218},null,4.234736952861953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.7395601851851854},3.598444706498952,214.71101735336862,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.400392837219},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ352*Bilans!F352+AK352","v":6.779803240740741},{"v":0.3966689040548458,"d":"39.67%"},2.6893371212121218,null,4.090466119528619,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU352*Bilans!F352+AV352","v":2.7869907407407406},2.681821278825996,160.0181806591862,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.031280108140443},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB352*Bilans!F352+BC352","v":6.924074074074074},{"v":0.3884038634540106,"d":"38.84%"},2.6893371212121218,null,4.234736952861953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W352<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W352<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W352<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W352<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W352<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.7395601851851854},3.598444706498952,214.71101735336862,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.400392837219},null,{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F352<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F352<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F352<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F352<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F352<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F352<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F352<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F352*BT352+BU352","v":2.5551296296296298},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY352","v":3.2585612937511828}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R358*Bilans!F358+S358","v":6.712814814814815},{"v":0.5205212679301763,"d":"52.05%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D08'!$C$39+'D08'!$C$40)","v":3.4941628787878787},null,3.218651936026936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC358*Bilans!F358+AD358","v":3.0331620370370374},2.9759325646401127,235.04970498891439,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":31.052702362895666},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ358*Bilans!F358+AK358","v":6.538835648148148},{"v":0.5343708064871541,"d":"53.44%"},3.4941628787878787,null,3.0446727693602695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU358*Bilans!F358+AV358","v":2.456898148148148},2.4105415793151646,190.3931203999111,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.336093836668894},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB358*Bilans!F358+BC358","v":6.712814814814815},{"v":0.5205212679301763,"d":"52.05%"},3.4941628787878787,null,3.218651936026936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W358<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W358<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W358<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W358<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W358<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM358*Bilans!F358+BN358","v":3.0331620370370374},2.9759325646401127,235.04970498891439,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":31.052702362895666},null,{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F358<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F358<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F358<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F358<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F358<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F358<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F358<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F358*BT358+BU358","v":2.328025925925926},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY358","v":3.576440631053706}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R369*Bilans!F369+S369","v":6.773703703703704},{"v":0.4815972343037793,"d":"48.16%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D08'!$C$39+'D08'!$C$40)","v":3.26219696969697},null,3.5115067340067334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC369*Bilans!F369+AD369","v":3.2367592592592596},3.2367592592592596,237.63109478114487,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":26.538008722404413},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ369*Bilans!F369+AK369","v":6.608287037037037},{"v":0.4936524323797599,"d":"49.37%"},3.26219696969697,null,3.346090067340067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU369*Bilans!F369+AV369","v":2.552037037037037},2.552037037037037,187.36127912457917,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.65826757525184},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB369*Bilans!F369+BC369","v":6.773703703703704},{"v":0.4815972343037793,"d":"48.16%"},3.26219696969697,null,3.5115067340067334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W369<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W369<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W369<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W369<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W369<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM369*Bilans!F369+BN369","v":3.2367592592592596},3.2367592592592596,237.63109478114487,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.538008722404413},null,{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F369<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F369<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F369<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F369<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F369<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F369<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F369<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F369*BT369+BU369","v":2.3934814814814818},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY369","v":3.478634188752684}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"R370*Bilans!F370+S370","v":7.484083333333333},{"v":0.24448754376712606,"d":"24.45%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D08'!$C$39+'D08'!$C$40)","v":1.829765151515152},null,5.654318181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.15},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"AC370*Bilans!F370+AD370","v":4.63375},4.458891509433962,174.06620674528304,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.24345622748695},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.040999999999999835},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773000000000001},{"$f":"AJ370*Bilans!F370+AK370","v":7.039158333333333},{"v":0.2599408998729941,"d":"25.99%"},1.829765151515152,null,5.2093931818181805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.6140000000000003},{"$f":"AU370*Bilans!F370+AV370","v":3.50985},3.3774028301886796,131.8470516849057,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.523545249545604},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.7700000000000005},{"$f":"BB370*Bilans!F370+BC370","v":7.484083333333333},{"v":0.24448754376712606,"d":"24.45%"},1.829765151515152,null,5.654318181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W370<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W370<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W370<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W370<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W370<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.66},{"$f":"BM370*Bilans!F370+BN370","v":4.431787037037037},4.264549790356394,166.47949471593293,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":10.710265384469324},null,{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.12440000000000007},{"$f":"IF(Bilans!F370<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F370<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F370<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F370<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F370<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F370<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F370<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.3771999999999998},{"$f":"Bilans!F370*BT370+BU370","v":3.1847633333333336},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY370","v":2.614337594408765}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$5,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$5,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$6,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$6,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"R371*Bilans!F371+S371","v":6.975925925925925},{"v":0.3571997852161113,"d":"35.72%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D08'!$C$39+'D08'!$C$40)","v":2.4917992424242428},null,4.484126683501683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$10,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$10,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$11,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$11,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"AC371*Bilans!F371+AD371","v":3.912939814814815},3.765281708595388,206.8149438113446,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.06761465577051},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$27,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$27,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$16,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$16,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$16,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.04055555555555558},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$28,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$28,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$17,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$17,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$17,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.773888888888889},{"$f":"AJ371*Bilans!F371+AK371","v":6.83894675925926},{"v":0.3643542390574385,"d":"36.44%"},2.4917992424242428,null,4.347147516835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$21,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$21,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$21,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$22,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$22,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$22,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":2.778888888888889},{"$f":"AU371*Bilans!F371+AV371","v":2.868009259259259},2.75978249475891,151.58607131098722,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.286029748638327},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$16,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$16,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$5,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$5,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$5,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$17,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$17,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$6,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$6,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$6,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$6,0))))))","v":6.918888888888889},{"$f":"BB371*Bilans!F371+BC371","v":6.975925925925925},{"v":0.3571997852161113,"d":"35.72%"},2.4917992424242428,null,4.484126683501683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D08'!$O$3,'D08'!$N$21,IF(Bilans!W371<='D08'!$P$3,'D08'!$O$21,IF(Bilans!W371<='D08'!$Q$3,'D08'!$P$10,IF(Bilans!W371<='D08'!$R$3,'D08'!$Q$10,IF(Bilans!W371<='D08'!$S$3,'D08'!$R$10,IF(Bilans!W371<='D08'!$U$3,'D08'!$S$10,0))))))","v":0.11888888888888888},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$22,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$22,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$11,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$11,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$11,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$11,0))))))","v":3.7222222222222223},{"$f":"BM371*Bilans!F371+BN371","v":3.912939814814815},3.765281708595388,206.8149438113446,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.06761465577051},null,{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$32,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$32,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$32,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$32,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$32,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$32,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$32,'D08'!$V$32))))))))","v":0.038222222222222206},{"$f":"IF(Bilans!F371<='D08'!$O$3,'D08'!$N$33,IF(Bilans!F371<='D08'!$P$3,'D08'!$O$33,IF(Bilans!F371<='D08'!$Q$3,'D08'!$P$33,IF(Bilans!F371<='D08'!$R$3,'D08'!$Q$33,IF(Bilans!F371<='D08'!$S$3,'D08'!$R$33,IF(Bilans!F371<='D08'!$U$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$V$3,'D08'!$S$33,IF(Bilans!F371<='D08'!$W$3,'D08'!$V$33,'D08'!$V$33))))))))","v":2.5495555555555556},{"$f":"Bilans!F371*BT371+BU371","v":2.61087037037037},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D08'!BY371","v":3.1889926846298384}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12163.986773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8637714690870752},{"$f":"SUM(AF7:AF372)/229","v":3.7486280446945695},{"$f":"SUM(AG7:AG372)/Z373","v":3.5636832820380016},{"$f":"SUM(AH7:AH372)","v":4133.010757305611},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.0726774950546787},{"$f":"SUM(AX7:AX372)/229","v":2.9783836274353104},{"$f":"SUM(AY7:AY372)/AR373","v":2.755549633191074},{"$f":"SUM(AZ7:AZ372)","v":5352.250770914358},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.758727411792881},{"$f":"SUM(BP7:BP372)/229","v":3.651311202771798},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3966948532966863},{"$f":"SUM(BR7:BR372)","v":4665.755054306204},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1134.919811814889},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1018.6536912324891},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.109369347438052}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D06","index":27,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5505.305187761274},null,null,"COP",{"$f":"K13","v":3.290273623815682},{"$f":"L13","v":2.7645212084414026},{"$f":"M13","v":3.119968009827119},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9997164902551239},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.290273623815682},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":2.8350974487612035E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.2905572139611277},{"$f":"L14","v":2.7648047985868485},{"$f":"M14","v":3.120251599972565}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2905572139611277},{"$nulls":10},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R7*Bilans!F7+S7","v":5.533439814814814},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5851564557789255,"d":"58.52%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D06'!$C$39+'D06'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":2.295511784511784},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC7*Bilans!F7+AD7","v":3.112384259259259},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.053660027952481},{"$f":"AF7*Z7","v":222.4099968704339},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":27.906077577831038},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ7*Bilans!F7+AK7","v":5.41687962962963},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5977478274746929,"d":"59.77%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":2.1789515993265995},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU7*Bilans!F7+AV7","v":2.466708333333333},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.420166666666667},{"$f":"AX7*AR7","v":176.2701989848485},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":35.210663302677624},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB7*Bilans!F7+BC7","v":5.533439814814814},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5851564557789255,"d":"58.52%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":2.295511784511784},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W7<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W7<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W7<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W7<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W7<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM7*Bilans!F7+BN7","v":3.112384259259259},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.053660027952481},{"$f":"BP7*BJ7","v":222.4099968704339},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":27.906077577831038},null,{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F7<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F7<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F7<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F7<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F7<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F7<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F7<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F7*BT7+BU7","v":2.2929194444444443},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.6311988769606516}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R8*Bilans!F8+S8","v":5.660333333333333},{"v":0.41180383423184214,"d":"41.18%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D06'!$C$39+'D06'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":3.3293863636363628},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC8*Bilans!F8+AD8","v":3.8172499999999996},3.8172499999999996,{"$f":"AF8*Z8","v":194.9330765909091},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.652012693574031},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ8*Bilans!F8+AK8","v":5.371416666666666},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.43395385507180984,"d":"43.40%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":3.0404696969696956},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU8*Bilans!F8+AV8","v":2.97975},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.97975},{"$f":"AX8*AR8","v":152.16499704545458},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":20.05122760451228},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB8*Bilans!F8+BC8","v":5.660333333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.41180383423184214,"d":"41.18%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":3.3293863636363628},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W8<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W8<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W8<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W8<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W8<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM8*Bilans!F8+BN8","v":3.5616574074074077},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5616574074074077},{"$f":"BP8*BJ8","v":181.88089231481487},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.775236531813658},null,{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F8<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F8<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F8<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F8<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F8<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F8<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F8<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F8*BT8+BU8","v":2.6906833333333333},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":3.0943985152326507}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3637.4430011157947},{"$nulls":9},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R9*Bilans!F9+S9","v":5.662866666666666},{"v":0.4112209470950039,"d":"41.12%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D06'!$C$39+'D06'!$C$40)","v":2.3286893939393942},null,3.334177272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC9*Bilans!F9+AD9","v":3.82035},3.82035,194.8843888090909,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.622718527693202},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ9*Bilans!F9+AK9","v":5.370183333333332},{"v":0.4336331274734993,"d":"43.36%"},2.3286893939393942,null,3.041493939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU9*Bilans!F9+AV9","v":2.98185},2.98185,152.11067435454547,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":20.01584678212275},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB9*Bilans!F9+BC9","v":5.662866666666666},{"v":0.4112209470950039,"d":"41.12%"},2.3286893939393942,null,3.334177272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W9<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W9<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W9<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W9<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W9<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM9*Bilans!F9+BN9","v":3.5632314814814814},3.5632314814814814,181.7682121936027,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.750035196270172},null,{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F9<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F9<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F9<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F9<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F9<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F9<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F9<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F9*BT9+BU9","v":2.692676666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":3.0921077954505884}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R10*Bilans!F10+S10","v":5.537231481481482},{"v":0.5012774711012733,"d":"50.13%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D06'!$C$39+'D06'!$C$40)","v":2.7756893939393943},null,2.7615420875420873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.4346759259259256},3.3698707197763804,208.056430942761,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":21.435840936968113},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ10*Bilans!F10+AK10","v":5.424462962962963},{"v":0.5116984691187293,"d":"51.17%"},2.7756893939393943,null,2.6487735690235685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU10*Bilans!F10+AV10","v":2.7055833333333332},2.654534591194969,163.89144830303036,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":27.212307937850184},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB10*Bilans!F10+BC10","v":5.537231481481482},{"v":0.5012774711012733,"d":"50.13%"},2.7756893939393943,null,2.7615420875420873,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W10<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W10<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W10<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W10<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W10<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.4346759259259256},3.3698707197763804,208.056430942761,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":21.435840936968113},null,{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F10<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F10<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F10<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F10<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F10<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F10<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F10<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.468094444444444},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.37347159885612}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.345109949366698},{"$nulls":11},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R11*Bilans!F11+S11","v":5.538171296296296},{"v":0.48050471570319103,"d":"48.05%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D06'!$C$39+'D06'!$C$40)","v":2.6611174242424247},null,2.8770538720538714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.514560185185185},3.514560185185185,207.325502851431,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":19.6379712343851},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ11*Bilans!F11+AK11","v":5.426342592592593},{"v":0.49040719026385665,"d":"49.04%"},2.6611174242424247,null,2.765225168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU11*Bilans!F11+AV11","v":2.7647916666666665},2.7647916666666665,163.09631714015154,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":24.963483741034793},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB11*Bilans!F11+BC11","v":5.538171296296296},{"v":0.48050471570319103,"d":"48.05%"},2.6611174242424247,null,2.8770538720538714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W11<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W11<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W11<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W11<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W11<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.514560185185185},3.514560185185185,207.325502851431,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":19.6379712343851},null,{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F11<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F11<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F11<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F11<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F11<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F11<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F11<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.5115138888888886},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.315150494872003}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R12*Bilans!F12+S12","v":5.539060185185185},{"v":0.4608640640349791,"d":"46.09%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D06'!$C$39+'D06'!$C$40)","v":2.552753787878788},null,2.9863063973063966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.5901157407407402},3.5901157407407402,202.44564749789564,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":18.377118085746798},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ12*Bilans!F12+AK12","v":5.428120370370371},{"v":0.47028319449456296,"d":"47.03%"},2.552753787878788,null,2.8753665824915826,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU12*Bilans!F12+AV12","v":2.8207916666666666},2.8207916666666666,159.06367277651518,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.38917180192},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB12*Bilans!F12+BC12","v":5.539060185185185},{"v":0.4608640640349791,"d":"46.09%"},2.552753787878788,null,2.9863063973063966,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W12<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W12<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W12<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W12<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W12<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.5901157407407402},3.5901157407407402,202.44564749789564,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":18.377118085746798},null,{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F12<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F12<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F12<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F12<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F12<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F12<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F12<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.5525805555555556},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.2618153787572775}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4494.375355778859},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.290273623815682},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.7645212084414026},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.119968009827119},{"$nulls":4},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R13*Bilans!F13+S13","v":5.678066666666666},{"v":0.4077345468634759,"d":"40.77%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D06'!$C$39+'D06'!$C$40)","v":2.31514393939394},null,3.3629227272727262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC13*Bilans!F13+AD13","v":3.8389499999999996},3.8389499999999996,194.58520764545457,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.44794705938769},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ13*Bilans!F13+AK13","v":5.362783333333333},{"v":0.43170566392338683,"d":"43.17%"},2.31514393939394,null,3.047639393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU13*Bilans!F13+AV13","v":2.99445},2.99445,151.77995937272732,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.804603971893457},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB13*Bilans!F13+BC13","v":5.678066666666666},{"v":0.4077345468634759,"d":"40.77%"},2.31514393939394,null,3.3629227272727262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W13<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W13<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W13<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W13<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W13<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM13*Bilans!F13+BN13","v":3.572675925925926},3.572675925925926,181.08854944612798,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.599293524857465},null,{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F13<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F13<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F13<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F13<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F13<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F13<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F13<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F13*BT13+BU13","v":2.7046366666666666},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":3.07843438427142}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2905572139611277},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.7648047985868485},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.120251599972565},{"$nulls":4},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R14*Bilans!F14+S14","v":5.535171296296296},{"v":0.5468384870031078,"d":"54.68%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D06'!$C$39+'D06'!$C$40)","v":3.026844696969697},null,2.508326599326599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.259560185185185},3.1980590496156536,216.72577494171276,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.792679686728306},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ14*Bilans!F14+AK14","v":5.4203425925925925},{"v":0.5584231338266634,"d":"55.84%"},3.026844696969697,null,2.3934978956228954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU14*Bilans!F14+AV14","v":2.5757916666666665},2.527191823899371,171.26250577730136,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":31.3741334894097},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB14*Bilans!F14+BC14","v":5.535171296296296},{"v":0.5468384870031078,"d":"54.68%"},3.026844696969697,null,2.508326599326599,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W14<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W14<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W14<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W14<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W14<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.259560185185185},3.1980590496156536,216.72577494171276,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.792679686728306},null,{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F14<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F14<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F14<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F14<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F14<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F14<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F14<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3729138888888888},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.508785780476239}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7073054229085627},{"$nulls":4},{"$f":"F11","v":3.345109949366698},{"$f":"F15","v":2.7073054229085627},{"$f":"F28","v":3.1385075861501446},{"$nulls":4},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R15*Bilans!F15+S15","v":5.5365972222222215},{"v":0.5153005084395957,"d":"51.53%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D06'!$C$39+'D06'!$C$40)","v":2.853011363636364},null,2.6835858585858574,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.3807638888888887},3.3169758909853253,210.94609721983994,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":22.43224433393774},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ15*Bilans!F15+AK15","v":5.423194444444444},{"v":0.5260758014234594,"d":"52.61%"},2.853011363636364,null,2.5701830808080803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU15*Bilans!F15+AV15","v":2.665625},2.6153301886792457,166.32430092195546,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":28.450409037621228},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB15*Bilans!F15+BC15","v":5.5365972222222215},{"v":0.5153005084395957,"d":"51.53%"},2.853011363636364,null,2.6835858585858574,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W15<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W15<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W15<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W15<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W15<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.3807638888888887},3.3169758909853253,210.94609721983994,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":22.43224433393774},null,{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F15<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F15<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F15<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F15<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F15<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F15<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F15<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.4387916666666665},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.4140048227276107}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.0329796707627015},{"$f":"F19","v":3.0329796707627015},{"$f":"F19","v":3.0329796707627015},{"$nulls":4},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R16*Bilans!F16+S16","v":5.536606481481481},{"v":0.5150957694566856,"d":"51.51%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D06'!$C$39+'D06'!$C$40)","v":2.851882575757576},null,2.684723905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.3815509259259255},3.317748078266946,210.9053243604282,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.417469777144127},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ16*Bilans!F16+AK16","v":5.423212962962963},{"v":0.5258658649833761,"d":"52.59%"},2.851882575757576,null,2.571330387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU16*Bilans!F16+AV16","v":2.666208333333333},2.6159025157232705,166.28983140337337,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.43206764230784},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB16*Bilans!F16+BC16","v":5.536606481481481},{"v":0.5150957694566856,"d":"51.51%"},2.851882575757576,null,2.684723905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W16<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W16<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W16<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W16<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W16<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.3815509259259255},3.317748078266946,210.9053243604282,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.417469777144127},null,{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F16<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F16<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F16<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F16<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F16<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F16<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F16<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.4392194444444444},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.41340609209691}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":855.0191875507602},{"$nulls":9},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R17*Bilans!F17+S17","v":5.533379629629629},{"v":0.5864887950462871,"d":"58.65%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D06'!$C$39+'D06'!$C$40)","v":3.245265151515152},null,2.2881144781144775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.1072685185185183},3.0486408106219427,222.5812655835081,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":28.01960129326401},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ17*Bilans!F17+AK17","v":5.416759259259259},{"v":0.5991156328330053,"d":"59.91%"},3.245265151515152,null,2.1714941077441074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU17*Bilans!F17+AV17","v":2.4629166666666666},2.4164465408805036,176.4247619496856,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":35.3501302656065},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB17*Bilans!F17+BC17","v":5.533379629629629},{"v":0.5864887950462871,"d":"58.65%"},3.245265151515152,null,2.2881144781144775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W17<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W17<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W17<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W17<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W17<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.1072685185185183},3.0486408106219427,222.5812655835081,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":28.01960129326401},null,{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F17<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F17<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F17<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F17<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F17<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F17<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F17<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.2901388888888885},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.6356076707939198}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5505.305187761274},{"$nulls":5},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R18*Bilans!F18+S18","v":5.53649074074074},{"v":0.5176550559640196,"d":"51.77%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D06'!$C$39+'D06'!$C$40)","v":2.8659924242424246},null,2.670498316498316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.3717129629629627},3.308095737246681,211.41197796010428,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.60264749182082},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ18*Bilans!F18+AK18","v":5.422981481481481},{"v":0.528490173538169,"d":"52.85%"},2.8659924242424246,null,2.556989057239057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU18*Bilans!F18+AV18","v":2.6589166666666664},2.608748427672956,166.71847156203552,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.66191351570047},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB18*Bilans!F18+BC18","v":5.53649074074074},{"v":0.5176550559640196,"d":"51.77%"},2.8659924242424246,null,2.670498316498316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W18<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W18<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W18<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W18<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W18<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.3717129629629627},3.308095737246681,211.41197796010428,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.60264749182082},null,{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F18<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F18<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F18<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F18<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F18<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F18<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F18<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.433872222222222},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.420905352223419}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.0329796707627015},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6085.559167243226},{"$nulls":5},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R19*Bilans!F19+S19","v":5.533296296296296},{"v":0.5883336203418668,"d":"58.83%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D06'!$C$39+'D06'!$C$40)","v":3.2554242424242426},null,2.2778720538720534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.1001851851851847},3.0416911250873513,222.81548864239883,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.177406497928335},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ19*Bilans!F19+AK19","v":5.416592592592592},{"v":0.6010096175363393,"d":"60.10%"},3.2554242424242426,null,2.16116835016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU19*Bilans!F19+AV19","v":2.4576666666666664},2.133069182389937,156.255462056032,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":40.180116041383776},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB19*Bilans!F19+BC19","v":5.533296296296296},{"v":0.5883336203418668,"d":"58.83%"},3.2554242424242426,null,2.2778720538720534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W19<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W19<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W19<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W19<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W19<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.1001851851851847},3.0416911250873513,222.81548864239883,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.177406497928335},null,{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F19<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F19<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F19<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F19<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F19<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F19<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F19<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.2862888888888886},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.6417298584144695}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6689.172761847263},{"$nulls":5},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R20*Bilans!F20+S20","v":5.532615740740741},{"v":0.6034017737635594,"d":"60.34%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D06'!$C$39+'D06'!$C$40)","v":3.338390151515152},null,2.1942255892255886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.0423379629629625},2.6405197414395523,198.68590794461915,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.340652076323586},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ20*Bilans!F20+AK20","v":5.415231481481482},{"v":0.6164815230764329,"d":"61.65%"},3.338390151515152,null,2.0768413299663298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU20*Bilans!F20+AV20","v":2.4147916666666664},2.0958569182389932,157.7027538128931,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.00508595499509},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB20*Bilans!F20+BC20","v":5.532615740740741},{"v":0.6034017737635594,"d":"60.34%"},3.338390151515152,null,2.1942255892255886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W20<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W20<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W20<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W20<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W20<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.0423379629629625},2.6405197414395523,198.68590794461915,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.340652076323586},null,{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F20<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F20<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F20<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F20<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F20<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F20<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F20<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.254847222222222},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.692510263920378}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R21*Bilans!F21+S21","v":5.538481481481481},{"v":0.47365023049627075,"d":"47.37%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D06'!$C$39+'D06'!$C$40)","v":2.6233030303030307},null,2.9151784511784506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC21*Bilans!F21+AD21","v":3.540925925925926},3.540925925925926,205.66727865319868,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":19.191873836952237},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ21*Bilans!F21+AK21","v":5.426962962962963},{"v":0.48338325656653897,"d":"48.34%"},2.6233030303030307,null,2.8036599326599325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU21*Bilans!F21+AV21","v":2.784333333333333},2.784333333333333,161.7221798787879,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":24.406920975588523},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB21*Bilans!F21+BC21","v":5.538481481481481},{"v":0.47365023049627075,"d":"47.37%"},2.6233030303030307,null,2.9151784511784506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W21<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W21<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W21<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W21<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W21<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM21*Bilans!F21+BN21","v":3.540925925925926},3.540925925925926,205.66727865319868,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":19.191873836952237},null,{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F21<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F21<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F21<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F21<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F21<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F21<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F21<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F21*BT21+BU21","v":2.525844444444444},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.2963417560970223}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R22*Bilans!F22+S22","v":5.53724537037037},{"v":0.5009704332346876,"d":"50.10%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D06'!$C$39+'D06'!$C$40)","v":2.7739962121212125},null,2.763249158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.435856481481481},3.371029000698812,207.99095705720734,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.414371744311175},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ22*Bilans!F22+AK22","v":5.42449074074074},{"v":0.511383712260224,"d":"51.14%"},2.7739962121212125,null,2.650494528619528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU22*Bilans!F22+AV22","v":2.706458333333333},2.655393081761006,163.83654614779877,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.1856052791793},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB22*Bilans!F22+BC22","v":5.53724537037037},{"v":0.5009704332346876,"d":"50.10%"},2.7739962121212125,null,2.763249158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W22<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W22<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W22<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W22<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W22<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.435856481481481},3.371029000698812,207.99095705720734,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.414371744311175},null,{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F22<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F22<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F22<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F22<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F22<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F22<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F22<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.468736111111111},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.3725947759886656}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R23*Bilans!F23+S23","v":5.533796296296296},{"v":0.5772655020040615,"d":"57.73%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D06'!$C$39+'D06'!$C$40)","v":3.1944696969696973},null,2.3393265993265984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.1426851851851847},3.0833892382948984,221.3593164983165,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.241245637483228},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ23*Bilans!F23+AK23","v":5.417592592592593},{"v":0.5896474573111046,"d":"58.96%"},3.1944696969696973,null,2.2231228956228954,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU23*Bilans!F23+AV23","v":2.4891666666666663},2.442201257861635,175.3278484848485,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":34.39330127522294},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB23*Bilans!F23+BC23","v":5.533796296296296},{"v":0.5772655020040615,"d":"57.73%"},3.1944696969696973,null,2.3393265993265984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W23<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W23<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W23<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W23<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W23<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.1426851851851847},3.0833892382948984,221.3593164983165,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.241245637483228},null,{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F23<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F23<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F23<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F23<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F23<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F23<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F23<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.3093888888888885},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.605302923074944}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R24*Bilans!F24+S24","v":5.532777777777778},{"v":0.5998137819605839,"d":"59.98%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D06'!$C$39+'D06'!$C$40)","v":3.318636363636364},null,2.2141414141414137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC24*Bilans!F24+AD24","v":3.056111111111111},2.998448637316562,224.19673047455692,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.175741931219115},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ24*Bilans!F24+AK24","v":5.415555555555556},{"v":0.612797030626329,"d":"61.28%"},3.318636363636364,null,2.096919191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU24*Bilans!F24+AV24","v":2.425},2.104716981132075,157.371602058319,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":41.56471602624181},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB24*Bilans!F24+BC24","v":5.532777777777778},{"v":0.5998137819605839,"d":"59.98%"},3.318636363636364,null,2.2141414141414137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W24<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W24<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W24<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W24<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W24<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM24*Bilans!F24+BN24","v":3.056111111111111},2.998448637316562,224.19673047455692,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":29.175741931219115},null,{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F24<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F24<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F24<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F24<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F24<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F24<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F24<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F24*BT24+BU24","v":2.2623333333333333},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.680291665667264}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R25*Bilans!F25+S25","v":5.536287037037037},{"v":0.5221596601181462,"d":"52.22%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D06'!$C$39+'D06'!$C$40)","v":2.890825757575758},null,2.645461279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.3543981481481477},3.291107617051013,212.2878105806493,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":22.931198429119018},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ25*Bilans!F25+AK25","v":5.422574074074074},{"v":0.5331095007806561,"d":"53.31%"},2.890825757575758,null,2.531748316498316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU25*Bilans!F25+AV25","v":2.646083333333333},2.5961572327044022,167.4611100526015,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":29.069518928776958},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB25*Bilans!F25+BC25","v":5.536287037037037},{"v":0.5221596601181462,"d":"52.22%"},2.890825757575758,null,2.645461279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W25<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W25<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W25<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W25<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W25<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.3543981481481477},3.291107617051013,212.2878105806493,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":22.931198429119018},null,{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F25<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F25<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F25<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F25<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F25<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F25<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F25<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.424461111111111},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.43418439399597}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":3876.88939385747},{"$nulls":9},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R26*Bilans!F26+S26","v":4.9240208333333335},{"v":0.8557569706021387,"d":"85.58%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D06'!$C$39+'D06'!$C$40)","v":4.213765151515152},null,0.7102556818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC26*Bilans!F26+AD26","v":2.5170104166666665},1.8521397405660378,178.2758585884434,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":60.803824643157185},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ26*Bilans!F26+AK26","v":5.000239583333333},{"v":0.8427126503218692,"d":"84.27%"},4.213765151515152,null,0.7864744318181813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU26*Bilans!F26+AV26","v":1.9696666666666665},1.449377358490566,139.50836826415096,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":77.70038585209004},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB26*Bilans!F26+BC26","v":4.8810520833333335},{"v":0.8632903479770938,"d":"86.33%"},4.213765151515152,null,0.6672869318181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W26<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W26<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W26<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W26<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W26<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.4983796296296297},1.1025812368972747,106.12785437631028,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":102.139575961687},null,{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F26<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F26<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F26<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F26<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F26<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F26<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F26<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F26*BT26+BU26","v":1.9696666666666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.8299159343059666}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R27*Bilans!F27+S27","v":4.71875},{"v":0.9329319686935581,"d":"93.29%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D06'!$C$39+'D06'!$C$40)","v":4.402272727272727},null,0.31647727272727266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC27*Bilans!F27+AD27","v":2.4143749999999997},1.7766155660377358,179.04408653516296,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":66.368028616478},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ27*Bilans!F27+AK27","v":4.810625},{"v":0.9151145074231991,"d":"91.51%"},4.402272727272727,null,0.4083522727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU27*Bilans!F27+AV27","v":1.914},1.4084150943396228,141.9375124528302,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":83.71855229410086},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB27*Bilans!F27+BC27","v":4.701874999999999},{"v":0.9362802557006998,"d":"93.63%"},4.402272727272727,null,0.299602272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W27<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W27<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W27<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W27<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W27<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM27*Bilans!F27+BN27","v":1.3669444444444445},1.005864779874214,101.36922367066897,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":117.2229857198278},null,{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F27<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F27<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F27<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F27<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F27<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F27<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F27<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F27*BT27+BU27","v":1.914},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.93477801268499}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.1385075861501446},{"$nulls":11},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R28*Bilans!F28+S28","v":5.085041666666667},{"v":0.7995792770089932,"d":"79.96%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D06'!$C$39+'D06'!$C$40)","v":4.0658939393939395},null,1.0191477272727276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC28*Bilans!F28+AD28","v":2.5975208333333333},2.254452044025157,208.999181691538,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":48.11144980932051},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ28*Bilans!F28+AK28","v":5.148979166666667},{"v":0.7896504933862663,"d":"78.97%"},4.0658939393939395,null,1.0830852272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU28*Bilans!F28+AV28","v":2.013333333333333},1.7474213836477985,161.99485822755858,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":62.07143702065284},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB28*Bilans!F28+BC28","v":5.021604166666666},{"v":0.8096802942739459,"d":"80.97%"},4.0658939393939395,null,0.9557102272727267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W28<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W28<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W28<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W28<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W28<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM28*Bilans!F28+BN28","v":1.6014814814814815},1.178448637316562,109.24818805412617,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":92.04046144142627},null,{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F28<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F28<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F28<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F28<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F28<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F28<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F28<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.013333333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.751717233944248}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R29*Bilans!F29+S29","v":5.531319444444445},{"v":0.632113275984665,"d":"63.21%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D06'!$C$39+'D06'!$C$40)","v":3.496420454545455},null,2.0348989898989895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC29*Bilans!F29+AD29","v":2.9321527777777776},2.5448873165618444,201.14210966623784,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":36.33722416991883},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ29*Bilans!F29+AK29","v":5.412638888888889},{"v":0.645973346147835,"d":"64.60%"},3.496420454545455,null,1.9162184343434339,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU29*Bilans!F29+AV29","v":2.333125},2.0249764150943395,160.0495336299314,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":45.66677429908868},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB29*Bilans!F29+BC29","v":5.531319444444445},{"v":0.632113275984665,"d":"63.21%"},3.496420454545455,null,2.0348989898989895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W29<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W29<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W29<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W29<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W29<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM29*Bilans!F29+BN29","v":2.9321527777777776},2.5448873165618444,201.14210966623784,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":36.33722416991883},null,{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F29<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F29<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F29<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F29<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F29<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F29<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F29<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F29*BT29+BU29","v":2.194958333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.7932594825085855}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R30*Bilans!F30+S30","v":5.534625},{"v":0.558925524641359,"d":"55.89%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D06'!$C$39+'D06'!$C$40)","v":3.093443181818182},null,2.441181818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC30*Bilans!F30+AD30","v":3.213125},3.1525000000000003,218.6771747727273,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":25.74418369259606},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ30*Bilans!F30+AK30","v":5.41925},{"v":0.5708249631993693,"d":"57.08%"},3.093443181818182,null,2.325806818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU30*Bilans!F30+AV30","v":2.541375},2.493424528301887,172.95956585506008,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":32.54902571532053},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB30*Bilans!F30+BC30","v":5.534625},{"v":0.558925524641359,"d":"55.89%"},3.093443181818182,null,2.441181818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W30<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W30<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W30<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W30<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W30<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM30*Bilans!F30+BN30","v":3.213125},3.1525000000000003,218.6771747727273,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.74418369259606},null,{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F30<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F30<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F30<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F30<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F30<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F30<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F30<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F30*BT30+BU30","v":2.3476749999999997},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.5465072940794222}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R31*Bilans!F31+S31","v":5.535300925925926},{"v":0.543970726607423,"d":"54.40%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D06'!$C$39+'D06'!$C$40)","v":3.011041666666667},null,2.5242592592592588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC31*Bilans!F31+AD31","v":3.2705787037037033},3.2088696715583507,216.241351434947,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":24.570865325036568},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ31*Bilans!F31+AK31","v":5.420601851851852},{"v":0.5554810607678183,"d":"55.55%"},3.011041666666667,null,2.409560185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU31*Bilans!F31+AV31","v":2.5839583333333334},2.5352044025157237,170.84396758862215,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":31.09993989723894},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB31*Bilans!F31+BC31","v":5.535300925925926},{"v":0.543970726607423,"d":"54.40%"},3.011041666666667,null,2.5242592592592588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W31<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W31<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W31<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W31<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W31<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM31*Bilans!F31+BN31","v":3.2705787037037033},3.2088696715583507,216.241351434947,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.570865325036568},null,{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F31<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F31<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F31<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F31<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F31<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F31<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F31<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F31*BT31+BU31","v":2.3789027777777774},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.499952410583832}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R37*Bilans!F37+S37","v":5.533847222222222},{"v":0.5761383058847904,"d":"57.61%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D06'!$C$39+'D06'!$C$40)","v":3.188261363636364},null,2.3455858585858578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.1470138888888886},3.0876362683438154,221.20415684248147,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.147314758459103},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ37*Bilans!F37+AK37","v":5.417694444444445},{"v":0.5884904356143147,"d":"58.85%"},3.188261363636364,null,2.229433080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU37*Bilans!F37+AV37","v":2.492375},2.445349056603774,175.18947480874792,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":34.27773773645984},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB37*Bilans!F37+BC37","v":5.533847222222222},{"v":0.5761383058847904,"d":"57.61%"},3.188261363636364,null,2.3455858585858578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W37<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W37<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W37<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W37<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W37<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.1470138888888886},3.0876362683438154,221.20415684248147,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.147314758459103},null,{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F37<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F37<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F37<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F37<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F37<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F37<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F37<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.3117416666666664},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.601633621819584}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R44*Bilans!F44+S44","v":5.538032407407407},{"v":0.4835741370603415,"d":"48.36%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D06'!$C$39+'D06'!$C$40)","v":2.6780492424242426},null,2.859983164983164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.5027546296296292},3.5027546296296292,208.05247987163298,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.839893061557493},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ44*Bilans!F44+AK44","v":5.426064814814815},{"v":0.49355275578580443,"d":"49.36%"},2.6780492424242426,null,2.7480155723905724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU44*Bilans!F44+AV44","v":2.7560416666666665},2.7560416666666665,163.70010577651516,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.21524914272363},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB44*Bilans!F44+BC44","v":5.538032407407407},{"v":0.4835741370603415,"d":"48.36%"},2.6780492424242426,null,2.859983164983164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W44<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W44<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W44<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W44<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W44<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.5027546296296292},3.5027546296296292,208.05247987163298,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.839893061557493},null,{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F44<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F44<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F44<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F44<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F44<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F44<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F44<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.505097222222222},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.323642067768546}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R61*Bilans!F61+S61","v":5.148958333333334},{"v":0.7782539127875968,"d":"77.83%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D06'!$C$39+'D06'!$C$40)","v":4.00719696969697},null,1.1417613636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC61*Bilans!F61+AD61","v":2.6294791666666666},2.2821894654088046,208.3555993210406,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":46.80450377743356},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ61*Bilans!F61+AK61","v":5.208020833333333},{"v":0.76942798386085,"d":"76.94%"},4.00719696969697,null,1.200823863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU61*Bilans!F61+AV61","v":2.030666666666667},1.7624654088050313,160.90668285877646,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":60.60643512258675},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB61*Bilans!F61+BC61","v":5.077395833333333},{"v":0.7892228814207356,"d":"78.92%"},4.00719696969697,null,1.0701988636363629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W61<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W61<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W61<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W61<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W61<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM61*Bilans!F61+BN61","v":1.6424074074074078},1.425485674353599,130.14165848421325,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":74.93358044652578},null,{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F61<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F61<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F61<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F61<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F61<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F61<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F61<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.030666666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":4.100154224373559}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R71*Bilans!F71+S71","v":5.538666666666666},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.4695583665251457,"d":"46.96%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D06'!$C$39+'D06'!$C$40)","v":2.600727272727273},null,2.9379393939393927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC71*Bilans!F71+AD71","v":3.556666666666666},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.556666666666666},204.65447999999998,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.928700008520067},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ71*Bilans!F71+AK71","v":5.427333333333333},{"v":0.47919062880369856,"d":"47.92%"},2.600727272727273,null,2.82660606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU71*Bilans!F71+AV71","v":2.796},2.796,160.88489018181818,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.078353492001565},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB71*Bilans!F71+BC71","v":5.538666666666666},{"v":0.4695583665251457,"d":"46.96%"},2.600727272727273,null,2.9379393939393927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W71<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W71<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W71<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W71<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W71<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM71*Bilans!F71+BN71","v":3.556666666666666},3.556666666666666,204.65447999999998,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.928700008520067},null,{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F71<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F71<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F71<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F71<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F71<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F71<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F71<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F71*BT71+BU71","v":2.5343999999999998},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.2852140591966177}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R77*Bilans!F77+S77","v":5.531986111111111},{"v":0.6173456799563055,"d":"61.73%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D06'!$C$39+'D06'!$C$40)","v":3.4151477272727275},null,2.1168383838383837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC77*Bilans!F77+AD77","v":2.9888194444444443},2.5940697064989515,199.96952311392224,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":34.768534747279034},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ77*Bilans!F77+AK77","v":5.413972222222222},{"v":0.6308025950437818,"d":"63.08%"},3.4151477272727275,null,1.9988244949494947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU77*Bilans!F77+AV77","v":2.3751249999999997},2.0614292452830183,158.90977103644934,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":43.752169973163475},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB77*Bilans!F77+BC77","v":5.531986111111111},{"v":0.6173456799563055,"d":"61.73%"},3.4151477272727275,null,2.1168383838383837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W77<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W77<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W77<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W77<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W77<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM77*Bilans!F77+BN77","v":2.9888194444444443},2.5940697064989515,199.96952311392224,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":34.768534747279034},null,{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F77<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F77<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F77<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F77<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F77<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F77<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F77<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F77*BT77+BU77","v":2.2257583333333333},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.7407684324643995}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R94*Bilans!F94+S94","v":6.0435},{"v":0.329194777258813,"d":"32.92%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D06'!$C$39+'D06'!$C$40)","v":1.9894886363636366},null,4.054011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC94*Bilans!F94+AD94","v":4.286125},4.124384433962264,176.81798484455405,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":12.161692552592053},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ94*Bilans!F94+AK94","v":5.184874999999999},{"v":0.38371004823908716,"d":"38.37%"},1.9894886363636366,null,3.1953863636363624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU94*Bilans!F94+AV94","v":3.297375},3.1729457547169813,136.02851124892797,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.808494481816174},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB94*Bilans!F94+BC94","v":6.0435},{"v":0.329194777258813,"d":"32.92%"},1.9894886363636366,null,4.054011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W94<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W94<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W94<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W94<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W94<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM94*Bilans!F94+BN94","v":3.799736111111111},3.6563498427672956,156.75270369103774,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.718461747791185},null,{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F94<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F94<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F94<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F94<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F94<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F94<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F94<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F94*BT94+BU94","v":2.992175},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.782606803287878}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R104*Bilans!F104+S104","v":6.332666666666666},{"v":0.27432433079080104,"d":"27.43%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D06'!$C$39+'D06'!$C$40)","v":1.737204545454546},null,4.595462121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC104*Bilans!F104+AD104","v":4.623333333333333},4.448867924528302,163.7919481646655,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.68231894328158},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ104*Bilans!F104+AK104","v":5.152749999999999},{"v":0.3371412440841388,"d":"33.71%"},1.737204545454546,null,3.4155454545454536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU104*Bilans!F104+AV104","v":4.623333333333333},4.448867924528302,163.7919481646655,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":9.68231894328158},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB104*Bilans!F104+BC104","v":6.332666666666666},{"v":0.27432433079080104,"d":"27.43%"},1.737204545454546,null,4.595462121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W104<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W104<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W104<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W104<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W104<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM104*Bilans!F104+BN104","v":4.344305555555555},4.180369496855345,153.90676359777012,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.304198759038245},null,{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F104<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F104<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F104<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F104<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F104<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F104<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F104<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F104*BT104+BU104","v":3.2074166666666666},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.5958730582643064}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F116<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F116<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F116<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F116<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F116<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F116<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F116<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F116*BT116+BU116","v":3.2585277777777777},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.55515591071807}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F119<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F119<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F119<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F119<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F119<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F119<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F119<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F119*BT119+BU119","v":3.464535},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.403221936458401}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F136<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F136<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F136<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F136<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F136<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F136<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F136<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F136*BT136+BU136","v":3.8487799999999996},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":2.163294995200533}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F142<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F142<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F142<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F142<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F142<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F142<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F142<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F142*BT142+BU142","v":2.7938383333333334},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.9801461352611933}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F152<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F152<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F152<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F152<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F152<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F152<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F152<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F152*BT152+BU152","v":3.3789583333333333},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.4640867658803844}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F169<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F169<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F169<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F169<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F169<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F169<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F169<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F169*BT169+BU169","v":3.576425},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.3280361007508636}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F175<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F175<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F175<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F175<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F175<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F175<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F175<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F175*BT175+BU175","v":3.7047299999999996},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.2474098008837102}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F185<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F185<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F185<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F185<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F185<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F185<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F185<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F185*BT185+BU185","v":4.012595},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":2.0749780408010046}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F201<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F201<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F201<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F201<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F201<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F201<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F201<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F201*BT201+BU201","v":3.9050599999999998},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":2.1321174352322134}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F211<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F211<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F211<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F211<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F211<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F211<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F211<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F211*BT211+BU211","v":3.7208099999999997},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":2.237697305594187}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F217<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F217<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F217<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F217<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F217<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F217<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F217<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F217*BT217+BU217","v":3.96938},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":2.0975685148884478}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F234<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F234<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F234<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F234<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F234<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F234<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F234<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F234*BT234+BU234","v":3.831025},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":2.1733208505890476}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F244<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F244<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F244<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F244<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F244<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F244<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F244<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F244*BT244+BU244","v":3.47023},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.3992780050970417}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"R250*Bilans!F250+S250","v":6.676444444444445},{"v":0.22283453964488453,"d":"22.28%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D06'!$C$39+'D06'!$C$40)","v":1.4877424242424246},null,5.188702020202021,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AC250*Bilans!F250+AD250","v":4.868888888888889},4.685157232704403,144.44084194396797,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.698879680364739},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.5300000000000002},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":1.3499999999999979},{"$f":"AJ250*Bilans!F250+AK250","v":6.128833333333334},{"v":0.24274480040939134,"d":"24.27%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":4.641090909090909},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"AU250*Bilans!F250+AV250","v":4.868888888888889},4.685157232704403,144.44084194396797,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":7.698879680364739},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$6,0))))))","v":4.993333333333332},{"$f":"BB250*Bilans!F250+BC250","v":6.676444444444445},{"v":0.22283453964488453,"d":"22.28%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":5.188702020202021},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W250<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W250<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W250<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W250<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W250<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.6666666666666656},{"$f":"BM250*Bilans!F250+BN250","v":4.51824074074074},4.347741090146751,134.03848631408422,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":8.296368406096674},null,{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.07666666666666666},{"$f":"IF(Bilans!F250<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F250<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F250<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F250<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F250<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F250<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F250<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.6573333333333333},{"$f":"Bilans!F250*BT250+BU250","v":3.348611111111111},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.486417871576978}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R260*Bilans!F260+S260","v":7.1381250000000005},{"v":0.14754001798919064,"d":"14.75%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D06'!$C$39+'D06'!$C$40)","v":1.0531590909090915},null,6.084965909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC260*Bilans!F260+AD260","v":5.273675},5.074668396226415,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ260*Bilans!F260+AK260","v":7.1381250000000005},{"v":0.14754001798919064,"d":"14.75%"},1.0531590909090915,null,6.084965909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU260*Bilans!F260+AV260","v":5.273675},5.074668396226415,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB260*Bilans!F260+BC260","v":7.1381250000000005},{"v":0.14754001798919064,"d":"14.75%"},1.0531590909090915,null,6.084965909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W260<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W260<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W260<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W260<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W260<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM260*Bilans!F260+BN260","v":4.924583333333333},4.73875,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F260<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F260<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F260<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F260<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F260<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F260<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F260<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F260*BT260+BU260","v":3.60289},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.3109355299850693}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D06'!$C$39+'D06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W277<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W277<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W277<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W277<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W277<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.425324074074074},1.3715382599580712,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F277<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F277<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F277<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F277<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F277<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F277<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F277<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F277*BT277+BU277","v":3.8333699999999995},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":2.1719913578986394}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R286*Bilans!F286+S286","v":7.025104166666667},{"v":0.1673473514223207,"d":"16.73%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D06'!$C$39+'D06'!$C$40)","v":1.1756325757575763},null,5.849471590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC286*Bilans!F286+AD286","v":5.1624625},4.967652594339623,115.93914068972987,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.4968451907932305},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":7.025104166666667},{"v":0.1673473514223207,"d":"16.73%"},1.1756325757575763,null,5.849471590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU286*Bilans!F286+AV286","v":5.1624625},4.967652594339623,115.93914068972987,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.4968451907932305},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB286*Bilans!F286+BC286","v":7.025104166666667},{"v":0.1673473514223207,"d":"16.73%"},1.1756325757575763,null,5.849471590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W286<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W286<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W286<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W286<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W286<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM286*Bilans!F286+BN286","v":4.839189814814814},4.656578878406708,108.679047792429,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.86405126719778},null,{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F286<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F286<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F286<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F286<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F286<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F286<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F286<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F286*BT286+BU286","v":3.530195},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.3585231160397395}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"R292*Bilans!F292+S292","v":7.238125},{"v":0.13053041423648462,"d":"13.05%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D06'!$C$39+'D06'!$C$40)","v":0.9447954545454553},null,6.293329545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AC292*Bilans!F292+AD292","v":5.372075},5.169355188679245,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":7.238125},{"v":0.13053041423648462,"d":"13.05%"},0.9447954545454553,null,6.293329545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12300000000000004},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"AU292*Bilans!F292+AV292","v":5.372075},5.169355188679245,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12499999999999992},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.610000000000001},{"$f":"BB292*Bilans!F292+BC292","v":7.238125},{"v":0.13053041423648462,"d":"13.05%"},0.9447954545454553,null,6.293329545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W292<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W292<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W292<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W292<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W292<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.7699999999999996},{"$f":"BM292*Bilans!F292+BN292","v":5.0001388888888885},4.811454402515723,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.08039999999999999},{"$f":"IF(Bilans!F292<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F292<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F292<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F292<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F292<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F292<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F292<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.62},{"$f":"Bilans!F292*BT292+BU292","v":3.66721},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.2704035251943324}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R309*Bilans!F309+S309","v":5.531796296296296},{"v":0.6215499802640809,"d":"62.15%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D06'!$C$39+'D06'!$C$40)","v":3.438287878787879},null,2.093508417508417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC309*Bilans!F309+AD309","v":2.9726851851851848},2.580066387141858,200.32292173940658,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":35.20908556250397},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ309*Bilans!F309+AK309","v":5.413592592592593},{"v":0.635121284060511,"d":"63.51%"},3.438287878787879,null,1.9753047138047144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU309*Bilans!F309+AV309","v":2.3631666666666664},2.0510503144654084,159.24876727044023,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":44.29037042199301},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB309*Bilans!F309+BC309","v":5.531796296296296},{"v":0.6215499802640809,"d":"62.15%"},3.438287878787879,null,2.093508417508417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W309<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W309<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W309<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W309<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W309<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM309*Bilans!F309+BN309","v":2.9726851851851848},2.580066387141858,200.32292173940658,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":35.20908556250397},null,{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F309<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F309<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F309<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F309<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F309<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F309<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F309<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F309*BT309+BU309","v":2.2169888888888885},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.7555652864822244}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R315*Bilans!F315+S315","v":5.697066666666666},{"v":0.4034027080390122,"d":"40.34%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D06'!$C$39+'D06'!$C$40)","v":2.2982121212121216},null,3.3988545454545447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC315*Bilans!F315+AD315","v":3.8621999999999996},3.8621999999999996,194.19422487272726,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":15.231849958337452},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":5.353533333333333},{"v":0.42928884124107225,"d":"42.93%"},2.2982121212121216,null,3.0553212121212114,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU315*Bilans!F315+AV315","v":3.0102},3.0102,151.35504523636365,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.543037309511295},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB315*Bilans!F315+BC315","v":5.697066666666666},{"v":0.4034027080390122,"d":"40.34%"},2.2982121212121216,null,3.3988545454545447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W315<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W315<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W315<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W315<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W315<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM315*Bilans!F315+BN315","v":3.5844814814814816},3.5844814814814816,180.2303357845118,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.41198349413061},null,{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F315<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F315<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F315<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F315<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F315<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F315<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F315<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F315*BT315+BU315","v":2.719586666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":3.0615117413533084}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R325*Bilans!F325+S325","v":5.9877666666666665},{"v":0.3405535680577016,"d":"34.06%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D06'!$C$39+'D06'!$C$40)","v":2.0391553030303036},null,3.948611363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC325*Bilans!F325+AD325","v":4.217924999999999},4.058758018867924,178.84253049738425,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.701948530778642},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":5.2120083333333325},{"v":0.39124175799737543,"d":"39.12%"},2.0391553030303036,null,3.172853030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU325*Bilans!F325+AV325","v":3.251175},3.128489150943396,137.85175509043742,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.47892416024499},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB325*Bilans!F325+BC325","v":5.9877666666666665},{"v":0.3405535680577016,"d":"34.06%"},2.0391553030303036,null,3.948611363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W325<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W325<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W325<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W325<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W325<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM325*Bilans!F325+BN325","v":3.7651064814814816},3.623026991614256,159.64275579585959,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.229575317509651},null,{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F325<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F325<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F325<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F325<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F325<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F325<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F325<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F325*BT325+BU325","v":2.9483216666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.8239952939196162}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.14750000000000008},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.562500000000001},{"$f":"R342*Bilans!F342+S342","v":5.413229166666667},{"v":0.6954273428766856,"d":"69.54%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D06'!$C$39+'D06'!$C$40)","v":3.764507575757576},null,1.6487215909090915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.3362499999999997},{"$f":"AC342*Bilans!F342+AD342","v":2.7616145833333334},2.3968730345911946,204.86509621748138,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":41.72187088323741},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.51375},{"$f":"AJ342*Bilans!F342+AK342","v":5.452135416666667},{"v":0.6904647973800925,"d":"69.05%"},3.764507575757576,null,1.6876278409090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.4139999999999997},{"$f":"AU342*Bilans!F342+AV342","v":2.102333333333333},1.8246666666666664,155.95757757575754,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":54.805641545155616},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.12875000000000003},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$6,0))))))","v":6.31125},{"$f":"BB342*Bilans!F342+BC342","v":5.308072916666667},{"v":0.7092041942260261,"d":"70.92%"},3.764507575757576,null,1.5435653409090913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W342<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W342<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W342<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W342<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W342<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.5475000000000003},{"$f":"BM342*Bilans!F342+BN342","v":1.8116203703703708},1.5723497554157935,134.39159241312498,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":63.60037067343369},null,{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.03999999999999998},{"$f":"IF(Bilans!F342<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F342<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F342<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F342<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F342<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F342<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F342<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.4139999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.102333333333333},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.960383626904031}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R352*Bilans!F352+S352","v":5.5379398148148145},{"v":0.4856205034980236,"d":"48.56%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D06'!$C$39+'D06'!$C$40)","v":2.6893371212121218},null,2.8486026936026927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.494884259259259},3.494884259259259,208.53180083122894,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.975265482436154},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ352*Bilans!F352+AK352","v":5.425879629629629},{"v":0.4956499783972716,"d":"49.56%"},2.6893371212121218,null,2.7365425084175077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU352*Bilans!F352+AV352","v":2.750208333333333},2.750208333333333,164.09868077651515,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.383982756127292},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB352*Bilans!F352+BC352","v":5.5379398148148145},{"v":0.4856205034980236,"d":"48.56%"},2.6893371212121218,null,2.8486026936026927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W352<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W352<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W352<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W352<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W352<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.494884259259259},3.494884259259259,208.53180083122894,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.975265482436154},null,{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F352<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F352<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F352<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F352<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F352<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F352<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F352<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.5008194444444443},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.329327325139034}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R358*Bilans!F358+S358","v":5.531337962962962},{"v":0.631703016916393,"d":"63.17%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D06'!$C$39+'D06'!$C$40)","v":3.4941628787878787},null,2.0371750841750838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC358*Bilans!F358+AD358","v":2.933726851851852},2.5462534940600974,201.11212858689092,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":36.29283117230632},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ358*Bilans!F358+AK358","v":5.412675925925926},{"v":0.6455518354703907,"d":"64.56%"},3.4941628787878787,null,1.9185130471380476,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU358*Bilans!F358+AV358","v":2.3342916666666667},2.0259889937106914,160.0197937751572,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":45.612660517253694},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB358*Bilans!F358+BC358","v":5.531337962962962},{"v":0.631703016916393,"d":"63.17%"},3.4941628787878787,null,2.0371750841750838,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W358<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W358<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W358<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W358<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W358<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM358*Bilans!F358+BN358","v":2.933726851851852},2.5462534940600974,201.11212858689092,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":36.29283117230632},null,{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F358<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F358<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F358<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F358<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F358<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F358<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F358<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.1958138888888885},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.7917815137971456}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R369*Bilans!F369+S369","v":5.533240740740741},{"v":0.5895635347433403,"d":"58.96%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D06'!$C$39+'D06'!$C$40)","v":3.26219696969697},null,2.2710437710437708,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC369*Bilans!F369+AD369","v":3.0954629629629626},3.0370580013976243,222.96975461533583,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.28301119537936},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ369*Bilans!F369+AK369","v":5.4164814814814815},{"v":0.6022723387590564,"d":"60.23%"},3.26219696969697,null,2.1542845117845113,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU369*Bilans!F369+AV369","v":2.4541666666666666},2.13003144654088,156.37916323613493,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":40.32670296677562},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB369*Bilans!F369+BC369","v":5.533240740740741},{"v":0.5895635347433403,"d":"58.96%"},3.26219696969697,null,2.2710437710437708,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W369<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W369<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W369<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W369<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W369<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM369*Bilans!F369+BN369","v":3.0954629629629626},3.0370580013976243,222.96975461533583,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.28301119537936},null,{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F369<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F369<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F369<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F369<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F369<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F369<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F369<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F369*BT369+BU369","v":2.283722222222222},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.6458227846669016}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"R370*Bilans!F370+S370","v":6.222733333333333},{"v":0.2940452456340438,"d":"29.40%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D06'!$C$39+'D06'!$C$40)","v":1.829765151515152},null,4.392968181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.18599999999999994},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"AC370*Bilans!F370+AD370","v":4.50545},4.335433018867924,169.24663419056606,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.535155266203743},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":-0.07400000000000002},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.577999999999999},{"$f":"AJ370*Bilans!F370+AK370","v":5.097616666666666},{"v":0.35894522306473003,"d":"35.89%"},1.829765151515152,null,3.267851515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.12599999999999997},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.628},{"$f":"AU370*Bilans!F370+AV370","v":3.44595},3.3159141509433963,129.44665662452832,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.774319213603695},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.236},{"$f":"BB370*Bilans!F370+BC370","v":6.222733333333333},{"v":0.2940452456340438,"d":"29.40%"},1.829765151515152,null,4.392968181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W370<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W370<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W370<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W370<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W370<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.298},{"$f":"BM370*Bilans!F370+BN370","v":3.911101851851852},3.763513102725367,146.9200245041929,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":12.136123550871819},null,{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.11959999999999997},{"$f":"IF(Bilans!F370<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F370<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F370<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F370<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F370<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F370<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F370<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.3568000000000002},{"$f":"Bilans!F370*BT370+BU370","v":3.1332033333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.6573591388242406}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$5,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$5,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$6,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$6,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"R371*Bilans!F371+S371","v":5.539560185185185},{"v":0.4498189674133747,"d":"44.98%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D06'!$C$39+'D06'!$C$40)","v":2.4917992424242428},null,3.0477609427609424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$10,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$10,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$11,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$11,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"AC371*Bilans!F371+AD371","v":3.6326157407407407},3.6326157407407407,199.52802431607745,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.690937291270693},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$27,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$27,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$16,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$16,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$16,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":0.002222222222222175},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$28,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$28,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$17,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$17,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$17,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.4255555555555555},{"$f":"AJ371*Bilans!F371+AK371","v":5.42912037037037},{"v":0.4589692385571945,"d":"45.90%"},2.4917992424242428,null,2.9373211279461273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$21,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$21,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$22,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$22,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":2.7399999999999998},{"$f":"AU371*Bilans!F371+AV371","v":2.8522916666666664},2.8522916666666664,156.66730577651515,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.530787444970485},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$16,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$16,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$5,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$5,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$5,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$17,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$17,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$6,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$6,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$6,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$6,0))))))","v":5.5377777777777775},{"$f":"BB371*Bilans!F371+BC371","v":5.539560185185185},{"v":0.4498189674133747,"d":"44.98%"},2.4917992424242428,null,3.0477609427609424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D06'!$O$3,'D06'!$N$21,IF(Bilans!W371<='D06'!$P$3,'D06'!$O$21,IF(Bilans!W371<='D06'!$Q$3,'D06'!$P$10,IF(Bilans!W371<='D06'!$R$3,'D06'!$Q$10,IF(Bilans!W371<='D06'!$S$3,'D06'!$R$10,IF(Bilans!W371<='D06'!$U$3,'D06'!$S$10,0))))))","v":0.09444444444444446},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$22,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$22,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$11,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$11,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$11,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$11,0))))))","v":3.481111111111111},{"$f":"BM371*Bilans!F371+BN371","v":3.6326157407407407},3.6326157407407407,199.52802431607745,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.690937291270693},null,{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$32,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$32,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$32,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$32,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$32,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$32,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$32,'D06'!$V$32))))))))","v":0.051333333333333356},{"$f":"IF(Bilans!F371<='D06'!$O$3,'D06'!$N$33,IF(Bilans!F371<='D06'!$P$3,'D06'!$O$33,IF(Bilans!F371<='D06'!$Q$3,'D06'!$P$33,IF(Bilans!F371<='D06'!$R$3,'D06'!$Q$33,IF(Bilans!F371<='D06'!$S$3,'D06'!$R$33,IF(Bilans!F371<='D06'!$U$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$V$3,'D06'!$S$33,IF(Bilans!F371<='D06'!$W$3,'D06'!$V$33,'D06'!$V$33))))))))","v":2.493333333333333},{"$f":"Bilans!F371*BT371+BU371","v":2.5756805555555555},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.232561776214535}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.694001550544918},{"$f":"SUM(AF7:AF372)/229","v":3.5545210286059006},{"$f":"SUM(AG7:AG372)/Z373","v":3.345109949366698},{"$f":"SUM(AH7:AH372)","v":4458.087293717944},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.118301698111445},{"$f":"SUM(AX7:AX372)/229","v":2.9967410135673256},{"$f":"SUM(AY7:AY372)/AR373","v":2.7073054229085627},{"$f":"SUM(AZ7:AZ372)","v":5641.954867803933},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.503065076543623},{"$f":"SUM(BP7:BP372)/229","v":3.377964193055213},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.1385075861501446},{"$f":"SUM(BR7:BR372)","v":5038.341273199896},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1107.037579828386},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1047.21789404333},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.0329796707627015}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-D04","index":28,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6236.751601114978},null,null,"COP",{"$f":"K13","v":3.0207844043948273},{"$f":"L13","v":2.4200611736208644},{"$f":"M13","v":2.821879694419366},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9902380553524341},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9910460809833349},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9902380553524341},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.0207844043948273},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.009761944647565857},{"$f":"1-L3","v":0.00895391901666509},{"$f":"1-M3","v":0.009761944647565857}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9902380553524341},null,null,"COP-Inst",{"$f":"K14","v":3.030642584046478},{"$f":"L14","v":2.4290959896485718},{"$f":"M14","v":2.831737874071017}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.009761944647565857},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.030642584046478},{"$nulls":10},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R7*Bilans!F7+S7","v":3.883194444444445},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.8338310318030623,"d":"83.38%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'D04'!$C$39+'D04'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":0.6452664141414144},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC7*Bilans!F7+AD7","v":3.137027777777778},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.3083789308176104},{"$f":"AF7*Z7","v":168.12826119453976},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":36.91580810182706},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ7*Bilans!F7+AK7","v":3.852236111111111},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.840532079787058,"d":"84.05%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":0.6143080808080805},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU7*Bilans!F7+AV7","v":2.4219166666666667},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":1.7821650943396228},{"$f":"AX7*AR7","v":129.80205046612352},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":47.81581342100076},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB7*Bilans!F7+BC7","v":3.883194444444445},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.8338310318030623,"d":"83.38%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":0.6452664141414144},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W7<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W7<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W7<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W7<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W7<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM7*Bilans!F7+BN7","v":3.137027777777778},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.3083789308176104},{"$f":"BP7*BJ7","v":168.12826119453976},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":36.91580810182706},null,{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F7<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F7<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F7<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F7<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F7<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F7<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F7<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F7*BT7+BU7","v":2.2536611111111116},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY7","v":3.694453647257975}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R8*Bilans!F8+S8","v":4.095833333333333},{"v":0.5691020068436143,"d":"56.91%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'D04'!$C$39+'D04'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":1.764886363636363},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC8*Bilans!F8+AD8","v":3.7267499999999996},3.656433962264151,{"$f":"AF8*Z8","v":186.72078632933108},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":16.340414204431113},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ8*Bilans!F8+AK8","v":4.115083333333334},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.566439797419324,"d":"56.64%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":1.7841363636363634},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU8*Bilans!F8+AV8","v":2.6904166666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.6396540880503148},{"$f":"AX8*AR8","v":134.79753553459125},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":22.63464964027764},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB8*Bilans!F8+BC8","v":4.095833333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5691020068436143,"d":"56.91%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":1.764886363636363},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W8<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W8<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W8<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W8<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W8<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM8*Bilans!F8+BN8","v":3.378722222222222},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3149727463312373},{"$f":"BP8*BJ8","v":169.28360370878602},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":18.023570637396542},null,{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F8<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F8<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F8<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F8<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F8<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F8<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F8<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F8*BT8+BU8","v":2.4836166666666664},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY8","v":3.352387920154576}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12027.696841839244},null,{"$f":"F9/F11","v":3969.5557397639222},{"$nulls":9},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R9*Bilans!F9+S9","v":4.096166666666666},{"v":0.5685045515578129,"d":"56.85%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'D04'!$C$39+'D04'!$C$40)","v":2.3286893939393942},null,1.7674772727272718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC9*Bilans!F9+AD9","v":3.73005},3.659671698113208,186.68783805900517,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":16.308635760427286},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ9*Bilans!F9+AK9","v":4.117716666666667},{"v":0.56552929267581,"d":"56.55%"},2.3286893939393942,null,1.7890272727272731,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU9*Bilans!F9+AV9","v":2.6935833333333337},2.6427610062893088,134.81300495483134,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":22.58405227912575},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB9*Bilans!F9+BC9","v":4.096166666666666},{"v":0.5685045515578129,"d":"56.85%"},2.3286893939393942,null,1.7674772727272718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W9<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W9<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W9<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W9<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W9<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM9*Bilans!F9+BN9","v":3.3799444444444444},3.316171907756814,169.16516429883745,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":17.99793689454581},null,{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F9<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F9<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F9<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F9<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F9<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F9<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F9<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F9*BT9+BU9","v":2.4863033333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY9","v":3.348765373879524}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":139.94993144746232},{"$nulls":11},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R10*Bilans!F10+S10","v":3.996944444444445},{"v":0.6944528332880546,"d":"69.45%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'D04'!$C$39+'D04'!$C$40)","v":2.7756893939393943},null,1.2212550505050506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC10*Bilans!F10+AD10","v":3.387277777777778},2.939901467505241,181.51005113131316,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":24.570895836373456},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":3.931861111111111},{"v":0.7059479761621101,"d":"70.59%"},2.7756893939393943,null,1.1561717171717167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU10*Bilans!F10+AV10","v":2.4901666666666666},2.161276729559748,133.43761824242426,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":33.422842960969284},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB10*Bilans!F10+BC10","v":3.996944444444445},{"v":0.6944528332880546,"d":"69.45%"},2.7756893939393943,null,1.2212550505050506,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W10<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W10<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W10<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W10<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W10<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM10*Bilans!F10+BN10","v":3.387277777777778},2.939901467505241,181.51005113131316,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":24.570895836373456},null,{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F10<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F10<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F10<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F10<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F10<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F10<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F10<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F10*BT10+BU10","v":2.3128111111111114},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY10","v":3.599968225519265}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.029985628203965},{"$nulls":11},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R11*Bilans!F11+S11","v":4.025138888888889},{"v":0.6611243730218233,"d":"66.11%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'D04'!$C$39+'D04'!$C$40)","v":2.6611174242424247},null,1.3640214646464641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC11*Bilans!F11+AD11","v":3.4493055555555556},2.993736897274633,176.6019003597294,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":23.05440798121356},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":3.9515972222222224},{"v":0.6734283062244681,"d":"67.34%"},2.6611174242424247,null,1.2904797979797977,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU11*Bilans!F11+AV11","v":2.5070833333333336},2.1759591194968553,128.36081753144654,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":31.71880905287457},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB11*Bilans!F11+BC11","v":4.025138888888889},{"v":0.6611243730218233,"d":"66.11%"},2.6611174242424247,null,1.3640214646464641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W11<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W11<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W11<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W11<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W11<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM11*Bilans!F11+BN11","v":3.4493055555555556},2.993736897274633,176.6019003597294,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":23.05440798121356},null,{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F11<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F11<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F11<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F11<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F11<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F11<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F11<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F11*BT11+BU11","v":2.327472222222222},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY11","v":3.577291463301921}]
[null,6,{"$nulls":7},"Z CWU","COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R12*Bilans!F12+S12","v":4.051805555555556},{"v":0.6300287002614496,"d":"63.00%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'D04'!$C$39+'D04'!$C$40)","v":2.552753787878788},null,1.499051767676768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC12*Bilans!F12+AD12","v":3.507972222222222},3.0446551362683434,171.6872727736802,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":21.669442993124612},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":3.970263888888889},{"v":0.6429682911060094,"d":"64.30%"},2.552753787878788,null,1.4175101010101008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU12*Bilans!F12+AV12","v":2.5230833333333336},2.1898459119496856,123.48481374413954,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":30.12813849096374},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB12*Bilans!F12+BC12","v":4.051805555555556},{"v":0.6300287002614496,"d":"63.00%"},2.552753787878788,null,1.499051767676768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W12<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W12<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W12<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W12<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W12<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM12*Bilans!F12+BN12","v":3.507972222222222},3.0446551362683434,171.6872727736802,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":21.669442993124612},null,{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F12<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F12<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F12<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F12<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F12<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F12<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F12<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F12*BT12+BU12","v":2.341338888888889},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY12","v":3.5561048215361657}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12039.627411897844},null,{"$f":"F13/F15","v":5234.935884878497},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.0207844043948273},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.4200611736208644},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.821879694419366},{"$nulls":4},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R13*Bilans!F13+S13","v":4.098166666666667},{"v":0.5649218608468681,"d":"56.49%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'D04'!$C$39+'D04'!$C$40)","v":2.31514393939394},null,1.7830227272727268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC13*Bilans!F13+AD13","v":3.7498499999999995},3.679098113207547,186.4827805276158,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":16.1191396746779},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ13*Bilans!F13+AK13","v":4.133516666666667},{"v":0.5600906264788109,"d":"56.01%"},2.31514393939394,null,1.818372727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU13*Bilans!F13+AV13","v":2.7125833333333333},2.6614025157232706,134.89875126014869,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":22.28294893886796},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB13*Bilans!F13+BC13","v":4.098166666666667},{"v":0.5649218608468681,"d":"56.49%"},2.31514393939394,null,1.7830227272727268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W13<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W13<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W13<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W13<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W13<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM13*Bilans!F13+BN13","v":3.3872777777777774},3.3233668763102724,168.4517989838003,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":17.84452291029566},null,{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F13<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F13<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F13<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F13<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F13<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F13<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F13<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F13*BT13+BU13","v":2.502423333333333},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY13","v":3.327193445138342}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":128.01936138886762},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.030642584046478},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.4290959896485718},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.831737874071017},{"$nulls":4},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R14*Bilans!F14+S14","v":3.935138888888889},{"v":0.7691837016264362,"d":"76.92%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'D04'!$C$39+'D04'!$C$40)","v":3.026844696969697},null,0.9082941919191918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC14*Bilans!F14+AD14","v":3.2513055555555557},2.8218878406708594,191.23343865132458,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.097663023174608},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":3.8885972222222223},{"v":0.7783898727469496,"d":"77.84%"},3.026844696969697,null,0.8617525252525251,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU14*Bilans!F14+AV14","v":2.4530833333333333},2.129091194968553,144.28405854688393,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":37.240515494938556},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB14*Bilans!F14+BC14","v":3.935138888888889},{"v":0.7691837016264362,"d":"76.92%"},3.026844696969697,null,0.9082941919191918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W14<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W14<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W14<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W14<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W14<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM14*Bilans!F14+BN14","v":3.2513055555555557},2.8218878406708594,191.23343865132458,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.097663023174608},null,{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F14<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F14<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F14<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F14<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F14<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F14<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F14<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F14*BT14+BU14","v":2.2806722222222224},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY14","v":3.6506984346550433}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.299861483819736},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.029985628203965},{"$f":"F15","v":2.299861483819736},{"$f":"F28","v":2.7881956674319994},{"$nulls":4},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R15*Bilans!F15+S15","v":3.9779166666666668},{"v":0.7172124513174059,"d":"71.72%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'D04'!$C$39+'D04'!$C$40)","v":2.853011363636364},null,1.1249053030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC15*Bilans!F15+AD15","v":3.345416666666667},2.903569182389937,184.6551217624357,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":25.626120461548233},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":3.9185416666666666},{"v":0.7280798843880348,"d":"72.81%"},2.853011363636364,null,1.0655303030303025,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU15*Bilans!F15+AV15","v":2.47875},2.1513679245283015,136.81819894939963,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":34.58600120789558},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB15*Bilans!F15+BC15","v":3.9779166666666668},{"v":0.7172124513174059,"d":"71.72%"},2.853011363636364,null,1.1249053030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W15<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W15<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W15<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W15<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W15<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM15*Bilans!F15+BN15","v":3.345416666666667},2.903569182389937,184.6551217624357,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":25.626120461548233},null,{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F15<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F15<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F15<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F15<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F15<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F15<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F15<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F15*BT15+BU15","v":2.302916666666667},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY15","v":3.6154354311393115}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":2.97810850255948},{"$f":"F19","v":2.97810850255948},{"$f":"F19","v":2.97810850255948},{"$nulls":4},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R16*Bilans!F16+S16","v":3.9781944444444446},{"v":0.7168786281274498,"d":"71.69%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'D04'!$C$39+'D04'!$C$40)","v":2.851882575757576},null,1.1263118686868685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC16*Bilans!F16+AD16","v":3.3460277777777776},2.9040995807127876,184.61017822822564,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.610525812090923},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":3.918736111111111},{"v":0.7277557087019464,"d":"72.78%"},2.851882575757576,null,1.0668535353535349,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU16*Bilans!F16+AV16","v":2.4789166666666667},2.151512578616352,136.7691119259577,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":34.568943733788686},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB16*Bilans!F16+BC16","v":3.9781944444444446},{"v":0.7168786281274498,"d":"71.69%"},2.851882575757576,null,1.1263118686868685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W16<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W16<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W16<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W16<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W16<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM16*Bilans!F16+BN16","v":3.3460277777777776},2.9040995807127876,184.61017822822564,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.610525812090923},null,{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F16<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F16<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F16<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F16<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F16<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F16<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F16<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F16*BT16+BU16","v":2.3030611111111114},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY16","v":3.6152086765995572}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":870.7727779981058},{"$nulls":9},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R17*Bilans!F17+S17","v":3.881388888888889},{"v":0.8361092496568057,"d":"83.61%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'D04'!$C$39+'D04'!$C$40)","v":3.245265151515152},null,0.6361237373737372,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC17*Bilans!F17+AD17","v":3.1330555555555555},2.305455974842767,168.32134072327048,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":37.05197623902829},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":3.850972222222222},{"v":0.8427132070151511,"d":"84.27%"},3.245265151515152,null,0.6057070707070702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU17*Bilans!F17+AV17","v":2.4208333333333334},1.781367924528302,130.05767216981135,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":47.95286746987952},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB17*Bilans!F17+BC17","v":3.881388888888889},{"v":0.8361092496568057,"d":"83.61%"},3.245265151515152,null,0.6361237373737372,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W17<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W17<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W17<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W17<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W17<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM17*Bilans!F17+BN17","v":3.1330555555555555},2.305455974842767,168.32134072327048,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":37.05197623902829},null,{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F17<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F17<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F17<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F17<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F17<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F17<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F17<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F17*BT17+BU17","v":2.2527222222222223},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY17","v":3.695993420535705}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6236.751601114978},{"$nulls":5},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R18*Bilans!F18+S18","v":3.9747222222222223},{"v":0.7210547716313319,"d":"72.11%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'D04'!$C$39+'D04'!$C$40)","v":2.8659924242424246},null,1.1087297979797976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC18*Bilans!F18+AD18","v":3.338388888888889},2.8974696016771486,185.16990686601872,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.805869291916494},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":3.9163055555555557},{"v":0.7318102184792022,"d":"73.18%"},2.8659924242424246,null,1.050313131313131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU18*Bilans!F18+AV18","v":2.4768333333333334},2.1497044025157233,137.38213638993716,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.78232715655191},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB18*Bilans!F18+BC18","v":3.9747222222222223},{"v":0.7210547716313319,"d":"72.11%"},2.8659924242424246,null,1.1087297979797976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W18<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W18<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W18<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W18<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W18<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM18*Bilans!F18+BN18","v":3.338388888888889},2.8974696016771486,185.16990686601872,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.805869291916494},null,{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F18<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F18<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F18<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F18<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F18<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F18<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F18<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F18*BT18+BU18","v":2.3012555555555556},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY18","v":3.618045154319196}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.97810850255948},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6675.727610331784},{"$nulls":5},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R19*Bilans!F19+S19","v":3.878888888888889},{"v":0.8392672065831619,"d":"83.93%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'D04'!$C$39+'D04'!$C$40)","v":3.2554242424242426},null,0.6234646464646465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC19*Bilans!F19+AD19","v":3.127555555555556},2.3014088050314467,168.58698216580908,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":37.24108775692121},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":3.849222222222222},{"v":0.84573559396756,"d":"84.57%"},3.2554242424242426,null,0.5937979797979795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU19*Bilans!F19+AV19","v":2.4193333333333333},1.7802641509433963,130.4111464288165,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":48.14283724542198},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB19*Bilans!F19+BC19","v":3.878888888888889},{"v":0.8392672065831619,"d":"83.93%"},3.2554242424242426,null,0.6234646464646465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W19<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W19<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W19<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W19<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W19<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM19*Bilans!F19+BN19","v":3.127555555555556},2.3014088050314467,168.58698216580908,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":37.24108775692121},null,{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F19<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F19<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F19<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F19<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F19<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F19<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F19<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F19*BT19+BU19","v":2.2514222222222227},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY19","v":3.698127534430145}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7848.950709526603},{"$nulls":5},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R20*Bilans!F20+S20","v":3.8584722222222223},{"v":0.8652103628706344,"d":"86.52%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'D04'!$C$39+'D04'!$C$40)","v":3.338390151515152},null,0.5200820707070704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC20*Bilans!F20+AD20","v":3.082638888888889},2.268356918238994,170.68251631289314,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":38.81075737778779},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":3.8349305555555553},{"v":0.8705216699892833,"d":"87.05%"},3.338390151515152,null,0.49654040404040334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU20*Bilans!F20+AV20","v":2.4070833333333335},1.7712500000000002,133.27770625000005,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":49.70311926605505},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB20*Bilans!F20+BC20","v":3.8584722222222223},{"v":0.8652103628706344,"d":"86.52%"},3.338390151515152,null,0.5200820707070704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W20<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W20<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W20<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W20<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W20<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM20*Bilans!F20+BN20","v":3.082638888888889},2.268356918238994,170.68251631289314,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":38.81075737778779},null,{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F20<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F20<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F20<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F20<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F20<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F20<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F20<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F20*BT20+BU20","v":2.2408055555555557},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY20","v":3.7156488170003916}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R21*Bilans!F21+S21","v":4.0344444444444445},{"v":0.6502265842117123,"d":"65.02%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'D04'!$C$39+'D04'!$C$40)","v":2.6233030303030307},null,1.4111414141414138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC21*Bilans!F21+AD21","v":3.469777777777778},3.0115052410901466,174.91698514503528,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":22.56579291615764},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ21*Bilans!F21+AK21","v":3.958111111111111},{"v":0.66276639454081,"d":"66.28%"},2.6233030303030307,null,1.3348080808080804,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU21*Bilans!F21+AV21","v":2.5126666666666666},2.180805031446541,126.66750038650659,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":31.161430139991634},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB21*Bilans!F21+BC21","v":4.0344444444444445},{"v":0.6502265842117123,"d":"65.02%"},2.6233030303030307,null,1.4111414141414138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W21<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W21<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W21<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W21<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W21<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM21*Bilans!F21+BN21","v":3.469777777777778},3.0115052410901466,174.91698514503528,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":22.56579291615764},null,{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F21<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F21<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F21<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F21<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F21<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F21<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F21<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F21*BT21+BU21","v":2.3323111111111112},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY21","v":3.569869590708842}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R22*Bilans!F22+S22","v":3.9973611111111116},{"v":0.6939568717998933,"d":"69.40%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'D04'!$C$39+'D04'!$C$40)","v":2.7739962121212125},null,1.223364898989899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC22*Bilans!F22+AD22","v":3.3881944444444443},2.9406970649895174,181.43967222936917,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":24.548080467470907},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":3.9321527777777776},{"v":0.7054650134140802,"d":"70.55%"},2.7739962121212125,null,1.158156565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU22*Bilans!F22+AV22","v":2.4904166666666665},2.1614937106918237,133.36317945254433,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":33.397491662704404},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB22*Bilans!F22+BC22","v":3.9973611111111116},{"v":0.6939568717998933,"d":"69.40%"},2.7739962121212125,null,1.223364898989899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W22<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W22<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W22<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W22<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W22<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM22*Bilans!F22+BN22","v":3.3881944444444443},2.9406970649895174,181.43967222936917,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":24.548080467470907},null,{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F22<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F22<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F22<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F22<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F22<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F22<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F22<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F22*BT22+BU22","v":2.313027777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY22","v":3.5996310081615555}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R23*Bilans!F23+S23","v":3.893888888888889},{"v":0.8203802902761385,"d":"82.04%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'D04'!$C$39+'D04'!$C$40)","v":3.1944696969696973},null,0.6994191919191919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC23*Bilans!F23+AD23","v":3.160555555555556},2.3256918238993713,166.96353030303032,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":36.11629140766071},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":3.859722222222222},{"v":0.8276423828061109,"d":"82.76%"},3.1944696969696973,null,0.6652525252525248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU23*Bilans!F23+AV23","v":2.4283333333333332},1.7868867924528302,128.28222727272728,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":47.00653896549573},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB23*Bilans!F23+BC23","v":3.893888888888889},{"v":0.8203802902761385,"d":"82.04%"},3.1944696969696973,null,0.6994191919191919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W23<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W23<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W23<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W23<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W23<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM23*Bilans!F23+BN23","v":3.160555555555556},2.3256918238993713,166.96353030303032,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":36.11629140766071},null,{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F23<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F23<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F23<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F23<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F23<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F23<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F23<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F23*BT23+BU23","v":2.2592222222222227},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY23","v":3.6853596913712265}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R24*Bilans!F24+S24","v":3.8633333333333333},{"v":0.8590085496901718,"d":"85.90%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'D04'!$C$39+'D04'!$C$40)","v":3.318636363636364},null,0.5446969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC24*Bilans!F24+AD24","v":3.0933333333333337},2.27622641509434,170.19551835334482,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":38.432891849529774},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ24*Bilans!F24+AK24","v":3.838333333333333},{"v":0.8646034816247583,"d":"86.46%"},3.318636363636364,null,0.5196969696969691,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU24*Bilans!F24+AV24","v":2.41},1.7733962264150946,132.5984480274443,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":49.33018483591097},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB24*Bilans!F24+BC24","v":3.8633333333333333},{"v":0.8590085496901718,"d":"85.90%"},3.318636363636364,null,0.5446969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W24<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W24<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W24<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W24<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W24<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM24*Bilans!F24+BN24","v":3.0933333333333337},2.27622641509434,170.19551835334482,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":38.432891849529774},null,{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F24<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F24<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F24<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F24<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F24<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F24<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F24<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F24*BT24+BU24","v":2.2433333333333336},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY24","v":3.711462040844535}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R25*Bilans!F25+S25","v":3.9686111111111115},{"v":0.7284225328811317,"d":"72.84%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'D04'!$C$39+'D04'!$C$40)","v":2.890825757575758},null,1.0777853535353534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC25*Bilans!F25+AD25","v":3.3249444444444443},2.885800838574423,186.14412321821993,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":26.151853866486267},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":3.912027777777778},{"v":0.7389583923705899,"d":"73.90%"},2.890825757575758,null,1.0212020202020198,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU25*Bilans!F25+AV25","v":2.4731666666666667},2.1465220125786164,138.45808506918243,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":35.158755128497795},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB25*Bilans!F25+BC25","v":3.9686111111111115},{"v":0.7284225328811317,"d":"72.84%"},2.890825757575758,null,1.0777853535353534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W25<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W25<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W25<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W25<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W25<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM25*Bilans!F25+BN25","v":3.3249444444444443},2.885800838574423,186.14412321821993,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":26.151853866486267},null,{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F25<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F25<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F25<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F25<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F25<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F25<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F25<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F25*BT25+BU25","v":2.298077777777778},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY25","v":3.6230481805881802}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12027.696841839244},null,{"$f":"F26/F28","v":4313.792242894153},{"$nulls":9},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R26*Bilans!F26+S26","v":3.389708333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'D04'!$C$39+'D04'!$C$40)","v":4.213765151515152},null,-0.8240568181818189,0.19556306261764758,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":77.43027297080096},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":18.823727029199052},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.612145833333334},1.9221450471698118,148.8322156918316,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":69.15517742812776},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ26*Bilans!F26+AK26","v":3.4459270833333333},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.7678380681818187,0.18222137223421803,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":78.71446403696758},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":17.539535963032424},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU26*Bilans!F26+AV26","v":2.0140979166666666},1.4820720518867925,116.66050722843768,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":82.66123387882502},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB26*Bilans!F26+BC26","v":3.389708333333333},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.8240568181818189,0.19556306261764758,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":77.43027297080096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":18.823727029199052},null,{"$f":"IF(Bilans!W26<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W26<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W26<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W26<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W26<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W26<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM26*Bilans!F26+BN26","v":1.9041388888888893},1.401158805031447,108.49210874902622,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":86.67982890887376},null,{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F26<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F26<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F26<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F26<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F26<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F26<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F26*BT26+BU26","v":2.0140979166666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY26","v":4.750378215755842}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":139.94993144746232},{"$nulls":11},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R27*Bilans!F27+S27","v":3.2575},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'D04'!$C$39+'D04'!$C$40)","v":4.402272727272727},null,-1.1447727272727275,0.26004130098089834,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":74.5716923076923},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":26.206489510489515},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.5112500000000004},1.8479009433962268,137.80110056603775,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":77.87672095792708},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ27*Bilans!F27+AK27","v":3.3293749999999998},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.0728977272727276,0.24371450696954058,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":76.21707692307692},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":24.5611048951049},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU27*Bilans!F27+AV27","v":1.9511249999999998},1.4357334905660377,109.42740989150943,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":90.84689175741805},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB27*Bilans!F27+BC27","v":3.2575},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.1447727272727275,0.26004130098089834,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":74.5716923076923},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":26.206489510489515},null,{"$f":"IF(Bilans!W27<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W27<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W27<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W27<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W27<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W27<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM27*Bilans!F27+BN27","v":1.8020833333333337},1.3260613207547174,98.88663679245285,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":96.45710205586319},null,{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F27<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F27<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F27<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F27<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F27<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F27<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F27<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F27*BT27+BU27","v":1.9511249999999998},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY27","v":4.864179207880964}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.7881956674319994},{"$nulls":11},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R28*Bilans!F28+S28","v":3.493416666666666},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'D04'!$C$39+'D04'!$C$40)","v":4.0658939393939395},null,-0.5724772727272733,0.14079985392157243,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":79.65222765130483},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":13.052863257786093},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC28*Bilans!F28+AD28","v":2.691291666666667},1.9803844339622645,157.74203177106273,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":62.32993871086801},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ28*Bilans!F28+AK28","v":3.5373541666666664},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.5285397727272731,0.1299934972740723,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":80.65403192670738},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":12.051058982383536},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU28*Bilans!F28+AV28","v":2.063495833333333},1.518421462264151,122.46681309565054,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":76.24665914942523},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB28*Bilans!F28+BC28","v":3.493416666666666},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.5724772727272733,0.14079985392157243,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":79.65222765130483},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":13.052863257786093},null,{"$f":"IF(Bilans!W28<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W28<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W28<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W28<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W28<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W28<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM28*Bilans!F28+BN28","v":1.9841944444444448},1.4600676100628935,116.29763766302617,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":79.09978901233332},null,{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F28<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F28<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F28<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F28<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F28<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F28<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F28<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F28*BT28+BU28","v":2.063495833333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY28","v":4.665970456735549}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R29*Bilans!F29+S29","v":3.8195833333333336},{"v":0.9153931592570188,"d":"91.54%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'D04'!$C$39+'D04'!$C$40)","v":3.496420454545455},null,0.3231628787878784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC29*Bilans!F29+AD29","v":2.9970833333333333},2.2054009433962265,174.3098782911664,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":41.93076147264386},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ29*Bilans!F29+AK29","v":3.8077083333333333},{"v":0.918247971867275,"d":"91.82%"},3.496420454545455,null,0.3112878787878781,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU29*Bilans!F29+AV29","v":2.38375},1.7540801886792454,138.6385115673242,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":52.71944892024598},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB29*Bilans!F29+BC29","v":3.8195833333333336},{"v":0.9153931592570188,"d":"91.54%"},3.496420454545455,null,0.3231628787878784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W29<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W29<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W29<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W29<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W29<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM29*Bilans!F29+BN29","v":2.9970833333333333},2.2054009433962265,174.3098782911664,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":41.93076147264386},null,{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F29<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F29<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F29<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F29<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F29<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F29<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F29<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F29*BT29+BU29","v":2.220583333333334},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY29","v":3.7494861762875695}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R30*Bilans!F30+S30","v":3.91875},{"v":0.7893953892996955,"d":"78.94%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'D04'!$C$39+'D04'!$C$40)","v":3.093443181818182},null,0.8253068181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC30*Bilans!F30+AD30","v":3.21525},2.7905943396226416,193.5731280334477,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":29.082886730818696},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ30*Bilans!F30+AK30","v":3.877125},{"v":0.7978703760694282,"d":"79.79%"},3.093443181818182,null,0.7836818181818179,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU30*Bilans!F30+AV30","v":2.44325},2.1205566037735846,147.0951077109777,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":38.2722814125713},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB30*Bilans!F30+BC30","v":3.91875},{"v":0.7893953892996955,"d":"78.94%"},3.093443181818182,null,0.8253068181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W30<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W30<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W30<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W30<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W30<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM30*Bilans!F30+BN30","v":3.21525},2.7905943396226416,193.5731280334477,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":29.082886730818696},null,{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F30<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F30<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F30<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F30<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F30<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F30<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F30<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F30*BT30+BU30","v":2.2721500000000003},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY30","v":3.664391220486282}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R31*Bilans!F31+S31","v":3.939027777777778},{"v":0.7644123973061598,"d":"76.44%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'D04'!$C$39+'D04'!$C$40)","v":3.011041666666667},null,0.9279861111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC31*Bilans!F31+AD31","v":3.2598611111111113},2.8293134171907757,190.6635730298266,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":27.86708042537735},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ31*Bilans!F31+AK31","v":3.8913194444444446},{"v":0.7737842419916124,"d":"77.38%"},3.011041666666667,null,0.8802777777777777,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU31*Bilans!F31+AV31","v":2.455416666666667},2.131116352201258,143.6130249070898,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":36.99690280355403},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB31*Bilans!F31+BC31","v":3.939027777777778},{"v":0.7644123973061598,"d":"76.44%"},3.011041666666667,null,0.9279861111111112,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W31<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W31<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W31<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W31<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W31<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM31*Bilans!F31+BN31","v":3.2598611111111113},2.8293134171907757,190.6635730298266,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.86708042537735},null,{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F31<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F31<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F31<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F31<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F31<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F31<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F31<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F31*BT31+BU31","v":2.2826944444444446},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY31","v":3.6474643077577014}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R37*Bilans!F37+S37","v":3.8954166666666667},{"v":0.8184647847606453,"d":"81.85%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'D04'!$C$39+'D04'!$C$40)","v":3.188261363636364},null,0.7071553030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC37*Bilans!F37+AD37","v":3.1639166666666667},2.328165094339623,166.7941920373071,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":36.00304541982631},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":3.8607916666666666},{"v":0.8258050780525662,"d":"82.58%"},3.188261363636364,null,0.6725303030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU37*Bilans!F37+AV37","v":2.42925},1.7875613207547172,128.06430563593486,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":46.89127733026467},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB37*Bilans!F37+BC37","v":3.8954166666666667},{"v":0.8184647847606453,"d":"81.85%"},3.188261363636364,null,0.7071553030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W37<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W37<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W37<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W37<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W37<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM37*Bilans!F37+BN37","v":3.1639166666666667},2.328165094339623,166.7941920373071,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":36.00304541982631},null,{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F37<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F37<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F37<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F37<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F37<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F37<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F37<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F37*BT37+BU37","v":2.260016666666667},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY37","v":3.684064208211402}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R44*Bilans!F44+S44","v":4.020972222222222},{"v":0.66602032901988,"d":"66.60%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'D04'!$C$39+'D04'!$C$40)","v":2.6780492424242426},null,1.3429229797979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC44*Bilans!F44+AD44","v":3.440138888888889},2.9857809224318657,177.3458865804269,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.27507579361362},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":3.9486805555555557},{"v":0.6782136981570689,"d":"67.82%"},2.6780492424242426,null,1.2706313131313132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU44*Bilans!F44+AV44","v":2.504583333333333},2.1737893081761004,129.11616830331616,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":31.969187175290624},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB44*Bilans!F44+BC44","v":4.020972222222222},{"v":0.66602032901988,"d":"66.60%"},2.6780492424242426,null,1.3429229797979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W44<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W44<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W44<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W44<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W44<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM44*Bilans!F44+BN44","v":3.440138888888889},2.9857809224318657,177.3458865804269,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.27507579361362},null,{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F44<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F44<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F44<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F44<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F44<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F44<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F44<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F44*BT44+BU44","v":2.3253055555555555},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY44","v":3.580624701874361}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R61*Bilans!F61+S61","v":3.534583333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'D04'!$C$39+'D04'!$C$40)","v":4.00719696969697},null,-0.4726136363636373,0.11794120427261577,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":80.52876056338027},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":10.767603072983375},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC61*Bilans!F61+AD61","v":2.7227083333333337},2.0035023584905667,161.33956171505451,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":59.62506786715717},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ61*Bilans!F61+AK61","v":3.5736458333333334},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.43355113636363685,0.10819311844219691,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":81.41872535211267},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":9.877638284250972},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU61*Bilans!F61+AV61","v":2.0831041666666668},1.5328502358490568,124.80271235851549,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":73.70244399809863},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB61*Bilans!F61+BC61","v":3.534583333333333},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.4726136363636373,0.11794120427261577,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":80.52876056338027},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":10.767603072983375},null,{"$f":"IF(Bilans!W61<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W61<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W61<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W61<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W61<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W61<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM61*Bilans!F61+BN61","v":2.0159722222222225},1.4834512578616355,119.46049115178494,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":76.11123723711133},null,{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F61<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F61<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F61<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F61<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F61<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F61<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F61<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F61*BT61+BU61","v":2.0831041666666668},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY61","v":3.9969419892002067}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R71*Bilans!F71+S71","v":4.04},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.6437443744374438,"d":"64.37%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'D04'!$C$39+'D04'!$C$40)","v":2.600727272727273},null,1.4392727272727268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC71*Bilans!F71+AD71","v":3.482},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.0221132075471697},173.89569081303603,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":22.276821462382483},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ71*Bilans!F71+AK71","v":3.962},{"v":0.6564177871598367,"d":"65.64%"},2.600727272727273,null,1.361272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU71*Bilans!F71+AV71","v":2.516},2.183698113207547,125.65237165008575,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":30.829845918925205},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB71*Bilans!F71+BC71","v":4.04},{"v":0.6437443744374438,"d":"64.37%"},2.600727272727273,null,1.4392727272727268,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W71<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W71<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W71<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W71<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W71<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM71*Bilans!F71+BN71","v":3.482},3.0221132075471697,173.89569081303603,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":22.276821462382483},null,{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F71<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F71<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F71<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F71<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F71<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F71<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F71<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F71*BT71+BU71","v":2.3352},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY71","v":3.5654532852123615}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R77*Bilans!F77+S77","v":3.8395833333333336},{"v":0.8894578996695112,"d":"88.95%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'D04'!$C$39+'D04'!$C$40)","v":3.4151477272727275},null,0.42443560606060604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC77*Bilans!F77+AD77","v":3.0410833333333334},2.2377783018867925,172.50402282632933,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":40.304261888332256},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ77*Bilans!F77+AK77","v":3.821708333333333},{"v":0.8936180967776787,"d":"89.36%"},3.4151477272727275,null,0.4065606060606055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU77*Bilans!F77+AV77","v":2.39575},1.7629103773584907,135.89779278859348,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":51.16085530247692},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB77*Bilans!F77+BC77","v":3.8395833333333336},{"v":0.8894578996695112,"d":"88.95%"},3.4151477272727275,null,0.42443560606060604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W77<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W77<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W77<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W77<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W77<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM77*Bilans!F77+BN77","v":3.0410833333333334},2.2377783018867925,172.50402282632933,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":40.304261888332256},null,{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F77<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F77<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F77<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F77<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F77<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F77<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F77<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F77*BT77+BU77","v":2.2309833333333335},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY77","v":3.7320074907004708}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R94*Bilans!F94+S94","v":4.146249999999999},{"v":0.4798284320442899,"d":"47.98%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'D04'!$C$39+'D04'!$C$40)","v":1.9894886363636366},null,2.1567613636363627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC94*Bilans!F94+AD94","v":4.225875},4.225875,181.16902380681822,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.869611726457942},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ94*Bilans!F94+AK94","v":4.513375000000001},{"v":0.44079843495469273,"d":"44.08%"},1.9894886363636366,null,2.523886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU94*Bilans!F94+AV94","v":3.1693750000000005},3.1693750000000005,135.87542812500004,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.826305014252162},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB94*Bilans!F94+BC94","v":4.146249999999999},{"v":0.4798284320442899,"d":"47.98%"},1.9894886363636366,null,2.1567613636363627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W94<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W94<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W94<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W94<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W94<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM94*Bilans!F94+BN94","v":3.5635833333333333},3.5635833333333333,152.7756769318182,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":14.07557808045613},null,{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F94<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F94<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F94<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F94<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F94<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F94<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F94<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F94*BT94+BU94","v":2.889975},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY94","v":2.88100987435113}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R104*Bilans!F104+S104","v":4.247083333333332},{"v":0.4090347207976956,"d":"40.90%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'D04'!$C$39+'D04'!$C$40)","v":1.737204545454546},null,2.5098787878787867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC104*Bilans!F104+AD104","v":4.592666666666666},4.592666666666666,169.08612109090907,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.379160585386453},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ104*Bilans!F104+AK104","v":4.824916666666667},{"v":0.36004861129647403,"d":"36.00%"},1.737204545454546,null,3.087712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU104*Bilans!F104+AV104","v":3.5075000000000003},3.3751415094339627,124.26105079759864,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.762533974180611},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB104*Bilans!F104+BC104","v":4.247083333333332},{"v":0.4090347207976956,"d":"40.90%"},1.737204545454546,null,2.5098787878787867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W104<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W104<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W104<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W104<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W104<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM104*Bilans!F104+BN104","v":3.779499999999998},3.779499999999998,139.14813354545447,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.397104956163039},null,{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F104<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F104<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F104<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F104<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F104<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F104<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F104<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F104*BT104+BU104","v":3.1767},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY104","v":2.6209734981672512}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F116<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F116<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F116<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F116<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F116<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F116<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F116<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F116*BT116+BU116","v":3.2327},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY116","v":2.5755704246072657}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F119<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F119<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F119<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F119<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F119<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F119<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F119<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F119*BT119+BU119","v":3.4567533333333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY119","v":2.4086319470180806}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F136<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F136<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F136<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F136<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F136<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F136<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F136<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F136*BT136+BU136","v":3.862026666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY136","v":2.1558749408672924}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F142<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F142<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F142<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F142<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F142<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F142<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F142<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F142*BT142+BU142","v":2.622651666666667},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY142","v":3.1746673099787324}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F152<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F152<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F152<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F152<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F152<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F152<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F152<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F152*BT152+BU152","v":3.36465},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY152","v":2.47456541144782}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F169<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F169<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F169<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F169<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F169<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F169<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F169<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F169*BT169+BU169","v":3.574766666666667},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY169","v":2.3291160760966885}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F175<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F175<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F175<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F175<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F175<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F175<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F175<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F175*BT175+BU175","v":3.710093333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY175","v":2.2441609317001654}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F185<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F185<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F185<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F185<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F185<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F185<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F185<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F185*BT185+BU185","v":4.034806666666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY185","v":2.063555257904445}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F201<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F201<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F201<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F201<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F201<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F201<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F201<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F201*BT201+BU201","v":3.921386666666667},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY201","v":2.1232403788186933}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F211<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F211<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F211<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F211<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F211<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F211<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F211<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F211*BT211+BU211","v":3.727053333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY211","v":2.23394885100327}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F217<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F217<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F217<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F217<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F217<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F217<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F217<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F217*BT217+BU217","v":3.989226666666667},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY217","v":2.087132972713485}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F234<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F234<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F234<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F234<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F234<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F234<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F234<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F234*BT234+BU234","v":3.8433},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY234","v":2.166379546646868}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F244<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F244<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F244<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F244<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F244<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F244<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F244<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F244*BT244+BU244","v":3.4627600000000003},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY244","v":2.4044538205442785}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"R250*Bilans!F250+S250","v":4.953055555555556},{"v":0.30036861237579093,"d":"30.04%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'D04'!$C$39+'D04'!$C$40)","v":1.4877424242424246},null,3.4653131313131316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.18666666666666684},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"AC250*Bilans!F250+AD250","v":4.936444444444445},4.750163522012579,146.44495038536306,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.593520023264222},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.25666666666666654},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":2.9833333333333343},{"$f":"AJ250*Bilans!F250+AK250","v":5.297611111111111},{"v":0.280832698557669,"d":"28.08%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":3.8098686868686866},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.09999999999999994},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.790000000000001},{"$f":"AU250*Bilans!F250+AV250","v":3.6916666666666673},3.5523584905660384,109.51727461406519,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":10.153947557368932},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.38333333333333347},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$6,0))))))","v":1.4966666666666653},{"$f":"BB250*Bilans!F250+BC250","v":4.953055555555556},{"v":0.30036861237579093,"d":"30.04%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":3.4653131313131316},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W250<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W250<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W250<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W250<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W250<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.2533333333333316},{"$f":"BM250*Bilans!F250+BN250","v":3.9145555555555536},3.7668364779874195,116.12951397827322,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":9.575797098963498},null,{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08400000000000007},{"$f":"IF(Bilans!F250<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F250<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F250<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F250<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F250<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F250<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F250<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.5739999999999994},{"$f":"Bilans!F250*BT250+BU250","v":3.3314000000000004},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY250","v":2.4992635263336456}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R260*Bilans!F260+S260","v":5.5836500000000004},{"v":0.18861481126307908,"d":"18.86%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'D04'!$C$39+'D04'!$C$40)","v":1.0531590909090915},null,4.530490909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC260*Bilans!F260+AD260","v":5.4226},5.2179735849056605,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ260*Bilans!F260+AK260","v":5.5836500000000004},{"v":0.18861481126307908,"d":"18.86%"},1.0531590909090915,null,4.530490909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU260*Bilans!F260+AV260","v":5.4226},5.2179735849056605,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB260*Bilans!F260+BC260","v":5.5836500000000004},{"v":0.18861481126307908,"d":"18.86%"},1.0531590909090915,null,4.530490909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W260<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W260<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W260<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W260<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W260<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM260*Bilans!F260+BN260","v":4.656499999999999},4.480783018867924,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F260<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F260<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F260<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F260<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F260<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F260<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F260<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F260*BT260+BU260","v":3.6026800000000003},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY260","v":2.3110702342777896}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'D04'!$C$39+'D04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W277<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W277<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W277<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W277<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W277<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.1067222222222215},1.0649591194968546,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F277<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F277<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F277<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F277<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F277<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F277<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F277<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F277*BT277+BU277","v":3.8457733333333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY277","v":2.1649862823327877}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R286*Bilans!F286+S286","v":5.480575},{"v":0.2145089841408203,"d":"21.45%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'D04'!$C$39+'D04'!$C$40)","v":1.1756325757575763},null,4.304942424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC286*Bilans!F286+AD286","v":5.299633333333333},5.099647169811321,119.0197380876501,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.354569907183906},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ286*Bilans!F286+AK286","v":5.480575},{"v":0.2145089841408203,"d":"21.45%"},1.1756325757575763,null,4.304942424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU286*Bilans!F286+AV286","v":5.299633333333333},5.099647169811321,119.0197380876501,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.354569907183906},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB286*Bilans!F286+BC286","v":5.480575},{"v":0.2145089841408203,"d":"21.45%"},1.1756325757575763,null,4.304942424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W286<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W286<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W286<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W286<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W286<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM286*Bilans!F286+BN286","v":4.590194444444444},4.416979559748428,103.08708285777588,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.182147076606017},null,{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F286<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F286<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F286<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F286<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F286<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F286<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F286<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F286*BT286+BU286","v":3.5260066666666665},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY286","v":2.361324665191002}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"R292*Bilans!F292+S292","v":5.674849999999999},{"v":0.16648818110530772,"d":"16.65%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'D04'!$C$39+'D04'!$C$40)","v":0.9447954545454553},null,4.730054545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AC292*Bilans!F292+AD292","v":5.5314},5.322667924528302,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"AJ292*Bilans!F292+AK292","v":5.674849999999999},{"v":0.16648818110530772,"d":"16.65%"},0.9447954545454553,null,4.730054545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.13600000000000004},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"AU292*Bilans!F292+AV292","v":5.5314},5.322667924528302,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.11399999999999996},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.19},{"$f":"BB292*Bilans!F292+BC292","v":5.674849999999999},{"v":0.16648818110530772,"d":"16.65%"},0.9447954545454553,null,4.730054545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W292<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W292<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W292<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W292<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W292<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.76},{"$f":"BM292*Bilans!F292+BN292","v":4.715166666666666},4.537235849056603,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.08480000000000003},{"$f":"IF(Bilans!F292<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F292<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F292<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F292<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F292<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F292<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F292<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.566},{"$f":"Bilans!F292*BT292+BU292","v":3.67052},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY292","v":2.268356121647044}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R309*Bilans!F309+S309","v":3.833888888888889},{"v":0.8968146908880136,"d":"89.68%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'D04'!$C$39+'D04'!$C$40)","v":3.438287878787879},null,0.39560101010101034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC309*Bilans!F309+AD309","v":3.0285555555555557},2.2285597484276733,173.03105156546602,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":40.762550003835536},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ309*Bilans!F309+AK309","v":3.817722222222222},{"v":0.9006123752991433,"d":"90.06%"},3.438287878787879,null,0.379434343434343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU309*Bilans!F309+AV309","v":2.392333333333333},1.7603962264150943,136.68164402744426,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":51.60302937413707},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB309*Bilans!F309+BC309","v":3.833888888888889},{"v":0.8968146908880136,"d":"89.68%"},3.438287878787879,null,0.39560101010101034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W309<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W309<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W309<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W309<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W309<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM309*Bilans!F309+BN309","v":3.0285555555555557},2.2285597484276733,173.03105156546602,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":40.762550003835536},null,{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F309<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F309<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F309<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F309<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F309<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F309<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F309<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F309*BT309+BU309","v":2.2280222222222226},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY309","v":3.736967445200584}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R315*Bilans!F315+S315","v":4.100666666666666},{"v":0.560448411935975,"d":"56.04%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'D04'!$C$39+'D04'!$C$40)","v":2.2982121212121216},null,1.8024545454545446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC315*Bilans!F315+AD315","v":3.7745999999999995},3.7033811320754717,186.20869668885078,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":15.885065244721897},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ315*Bilans!F315+AK315","v":4.153266666666667},{"v":0.5533504842482515,"d":"55.34%"},2.2982121212121216,null,1.8550545454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU315*Bilans!F315+AV315","v":2.7363333333333335},2.684704402515724,134.98888987078334,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":21.91244997176048},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB315*Bilans!F315+BC315","v":4.100666666666666},{"v":0.560448411935975,"d":"56.04%"},2.2982121212121216,null,1.8024545454545446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W315<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W315<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W315<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W315<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W315<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM315*Bilans!F315+BN315","v":3.396444444444444},3.3323605870020967,167.5535138494378,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":17.653687040517713},null,{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F315<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F315<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F315<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F315<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F315<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F315<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F315<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F315*BT315+BU315","v":2.5225733333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY315","v":3.3006162404110775}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R325*Bilans!F325+S325","v":4.138916666666666},{"v":0.49267851161462634,"d":"49.27%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'D04'!$C$39+'D04'!$C$40)","v":2.0391553030303036},null,2.0997613636363623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC325*Bilans!F325+AD325","v":4.153275},4.153275,183.0072666068182,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.412887529611082},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ325*Bilans!F325+AK325","v":4.455441666666667},{"v":0.45767747747349474,"d":"45.77%"},2.0391553030303036,null,2.4162863636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU325*Bilans!F325+AV325","v":3.0997083333333335},3.0997083333333335,136.58357545833337,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.63193110788772},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB325*Bilans!F325+BC325","v":4.138916666666666},{"v":0.49267851161462634,"d":"49.27%"},2.0391553030303036,null,2.0997613636363623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W325<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W325<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W325<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W325<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W325<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM325*Bilans!F325+BN325","v":3.536694444444444},3.536694444444444,155.83865337626264,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.576926637111216},null,{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F325<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F325<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F325<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F325<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F325<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F325<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F325<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F325*BT325+BU325","v":2.830868333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY325","v":2.941163463375928}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"R342*Bilans!F342+S342","v":3.7047916666666665},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'D04'!$C$39+'D04'!$C$40)","v":3.764507575757576},null,-0.0597159090909094,0.015862873932161518,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":84.11598950524737},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":1.3558286765708125},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.07250000000000001},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4175000000000004},{"$f":"AC342*Bilans!F342+AD342","v":2.852604166666667},2.099086084905661,176.56670308853538,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":48.47134653015624},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.08374999999999999},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.37625},{"$f":"AJ342*Bilans!F342+AK342","v":3.7236979166666666},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.04080965909090928,0.010840636728615608,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":84.54524925037481},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0.9265689314433735},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.51675},{"$f":"AU342*Bilans!F342+AV342","v":2.1641770833333336},1.59250766509434,134.63895747853337,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":63.19866367731657},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.09499999999999997},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.444999999999999},{"$f":"BB342*Bilans!F342+BC342","v":3.7047916666666665},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.0597159090909094,0.015862873932161518,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":84.11598950524737},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":1.3558286765708125},null,{"$f":"IF(Bilans!W342<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W342<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W342<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W342<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W342<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W342<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.71875},{"$f":"BM342*Bilans!F342+BN342","v":2.1473611111111115},1.5801336477987427,132.91450533512727,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":63.86947380138226},null,{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F342<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F342<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F342<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F342<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F342<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F342<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F342<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.51675},{"$f":"Bilans!F342*BT342+BU342","v":2.1641770833333336},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY342","v":3.847211291417922}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R352*Bilans!F352+S352","v":4.018194444444445},{"v":0.669289940642469,"d":"66.93%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'D04'!$C$39+'D04'!$C$40)","v":2.6893371212121218},null,1.3288573232323233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC352*Bilans!F352+AD352","v":3.4340277777777777},2.980476939203354,177.8382851510387,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.422842160204944},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":3.946736111111111},{"v":0.6814078888225952,"d":"68.14%"},2.6893371212121218,null,1.2573989898989892,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU352*Bilans!F352+AV352","v":2.5029166666666667},2.1723427672955973,129.61875578187536,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":32.13638379729578},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB352*Bilans!F352+BC352","v":4.018194444444445},{"v":0.669289940642469,"d":"66.93%"},2.6893371212121218,null,1.3288573232323233,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W352<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W352<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W352<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W352<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W352<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM352*Bilans!F352+BN352","v":3.4340277777777777},2.980476939203354,177.8382851510387,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.422842160204944},null,{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F352<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F352<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F352<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F352<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F352<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F352<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F352<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F352*BT352+BU352","v":2.3238611111111114},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY352","v":3.582850313996158}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R358*Bilans!F358+S358","v":3.820138888888889},{"v":0.9146690684338383,"d":"91.47%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'D04'!$C$39+'D04'!$C$40)","v":3.4941628787878787},null,0.3259760101010105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC358*Bilans!F358+AD358","v":2.998305555555556},2.2063003144654094,174.26142117395662,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":41.88493632346214},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":3.808097222222222},{"v":0.9175613632965111,"d":"91.76%"},3.4941628787878787,null,0.31393434343434334,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU358*Bilans!F358+AV358","v":2.3840833333333333},1.7543254716981134,138.56284563593485,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":52.6759427897769},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB358*Bilans!F358+BC358","v":3.820138888888889},{"v":0.9146690684338383,"d":"91.47%"},3.4941628787878787,null,0.3259760101010105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W358<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W358<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W358<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W358<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W358<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM358*Bilans!F358+BN358","v":2.998305555555556},2.2063003144654094,174.26142117395662,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":41.88493632346214},null,{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F358<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F358<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F358<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F358<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F358<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F358<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F358<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F358*BT358+BU358","v":2.220872222222223},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY358","v":3.748998446788981}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R369*Bilans!F369+S369","v":3.8772222222222226},{"v":0.8413747736716644,"d":"84.14%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'D04'!$C$39+'D04'!$C$40)","v":3.26219696969697},null,0.6150252525252524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC369*Bilans!F369+AD369","v":3.1238888888888887},2.2987106918238993,168.76298004574048,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":37.36753205180025},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ369*Bilans!F369+AK369","v":3.8480555555555553},{"v":0.8477520458318843,"d":"84.78%"},3.26219696969697,null,0.5858585858585852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU369*Bilans!F369+AV369","v":2.4183333333333334},1.7795283018867927,130.64649691252149,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":48.26961468579663},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB369*Bilans!F369+BC369","v":3.8772222222222226},{"v":0.8413747736716644,"d":"84.14%"},3.26219696969697,null,0.6150252525252524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W369<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W369<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W369<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W369<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W369<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM369*Bilans!F369+BN369","v":3.1238888888888887},2.2987106918238993,168.76298004574048,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":37.36753205180025},null,{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F369<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F369<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F369<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F369<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F369<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F369<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F369<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F369*BT369+BU369","v":2.2505555555555556},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY369","v":3.6995516467366656}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"R370*Bilans!F370+S370","v":4.169833333333333},{"v":0.4388101406567374,"d":"43.88%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'D04'!$C$39+'D04'!$C$40)","v":1.829765151515152},null,2.340068181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19799999999999995},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"AC370*Bilans!F370+AD370","v":4.45935},4.45935,174.0841053,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.24240304080191},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.158},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.6740000000000004},{"$f":"AJ370*Bilans!F370+AK370","v":4.699683333333334},{"v":0.38933796635556694,"d":"38.93%"},1.829765151515152,null,2.8699181818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.16},{"$f":"AU370*Bilans!F370+AV370","v":3.393416666666667},3.26536320754717,127.47324889622644,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.98755884014174},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.019999999999999928},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.04},{"$f":"BB370*Bilans!F370+BC370","v":4.169833333333333},{"v":0.4388101406567374,"d":"43.88%"},1.829765151515152,null,2.340068181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W370<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W370<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W370<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W370<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W370<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.174},{"$f":"BM370*Bilans!F370+BN370","v":3.6500555555555554},3.6500555555555554,142.4908687777778,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":12.51336022282766},null,{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.1612},{"$f":"IF(Bilans!F370<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F370<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F370<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F370<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F370<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F370<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F370<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.0336},{"$f":"Bilans!F370*BT370+BU370","v":3.0800566666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY370","v":2.7032121200025236}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$5,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$5,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$6,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$6,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"R371*Bilans!F371+S371","v":4.066805555555556},{"v":0.6127165925157797,"d":"61.27%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'D04'!$C$39+'D04'!$C$40)","v":2.4917992424242428},null,1.575006313131313,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$10,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$10,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$11,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$11,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"AC371*Bilans!F371+AD371","v":3.5409722222222224},3.073296645702306,168.80640607728225,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.91056760257572},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$27,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$27,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$16,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$16,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$16,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.02333333333333338},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$28,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$28,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$17,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$17,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$17,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":3.9433333333333334},{"$f":"AJ371*Bilans!F371+AK371","v":3.980763888888889},{"v":0.6259600699703277,"d":"62.60%"},2.4917992424242428,null,1.4889646464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$21,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$21,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$21,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$22,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$22,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$22,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":2.5},{"$f":"AU371*Bilans!F371+AV371","v":2.5320833333333335},2.1976572327044024,120.7103192467124,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":29.24222045020394},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$16,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$16,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$5,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$5,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$5,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$5,0))))))","v":0.03333333333333336},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$17,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$17,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$6,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$6,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$6,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$6,0))))))","v":4.013333333333334},{"$f":"BB371*Bilans!F371+BC371","v":4.066805555555556},{"v":0.6127165925157797,"d":"61.27%"},2.4917992424242428,null,1.575006313131313,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='D04'!$O$3,'D04'!$N$21,IF(Bilans!W371<='D04'!$P$3,'D04'!$O$21,IF(Bilans!W371<='D04'!$Q$3,'D04'!$P$10,IF(Bilans!W371<='D04'!$R$3,'D04'!$Q$10,IF(Bilans!W371<='D04'!$S$3,'D04'!$R$10,IF(Bilans!W371<='D04'!$U$3,'D04'!$S$10,0))))))","v":0.0733333333333333},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$22,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$22,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$11,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$11,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$11,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$11,0))))))","v":3.4233333333333333},{"$f":"BM371*Bilans!F371+BN371","v":3.5409722222222224},3.073296645702306,168.80640607728225,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.91056760257572},null,{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$32,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$32,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$32,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$32,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$32,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$32,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$32,'D04'!$V$32))))))))","v":0.017333333333333298},{"$f":"IF(Bilans!F371<='D04'!$O$3,'D04'!$N$33,IF(Bilans!F371<='D04'!$P$3,'D04'!$O$33,IF(Bilans!F371<='D04'!$Q$3,'D04'!$P$33,IF(Bilans!F371<='D04'!$R$3,'D04'!$Q$33,IF(Bilans!F371<='D04'!$S$3,'D04'!$R$33,IF(Bilans!F371<='D04'!$U$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$V$3,'D04'!$S$33,IF(Bilans!F371<='D04'!$W$3,'D04'!$V$33,'D04'!$V$33))))))))","v":2.3213333333333335},{"$f":"Bilans!F371*BT371+BU371","v":2.349138888888889},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D04'!BY371","v":3.5442972533505728}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12027.696841839244},{"$f":"SUM(AA7:AA372)","v":139.94993144746232},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.696685362128167},{"$f":"SUM(AF7:AF372)/229","v":3.316971691956644},{"$f":"SUM(AG7:AG372)/Z373","v":3.029985628203965},{"$f":"SUM(AH7:AH372)","v":5163.659840181152},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12039.627411897844},{"$f":"SUM(AS7:AS372)","v":128.01936138886762},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.911171716633075},{"$f":"SUM(AX7:AX372)/229","v":2.6104570310826385},{"$f":"SUM(AY7:AY372)/AR373","v":2.299861483819736},{"$f":"SUM(AZ7:AZ372)","v":6775.858948592776},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12027.696841839244},{"$f":"SUM(BK7:BK372)","v":139.94993144746232},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.3775426826036647},{"$f":"SUM(BP7:BP372)/229","v":3.01772845078868},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.7881956674319994},{"$f":"SUM(BR7:BR372)","v":5602.635849397957},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1087.0096034342102},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":1073.0917609338264},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.97810850255948}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A16","index":29,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5920.099077325887},null,null,"COP",{"$f":"K13","v":3.027479738387187},{"$f":"L13","v":2.4555607936654864},{"$f":"M13","v":2.83380240838065},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9975901671685532},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9975901671685532},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9975901671685532},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.027479738387187},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.002409832831446801},{"$f":"1-L3","v":0.002409832831446801},{"$f":"1-M3","v":0.002409832831446801}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9975901671685532},null,null,"COP-Inst",{"$f":"K14","v":3.029895392541324},{"$f":"L14","v":2.4579764478196235},{"$f":"M14","v":2.836218062534787}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.002409832831446801},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.029895392541324},{"$nulls":10},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R7*Bilans!F7+S7","v":11.435995370370371},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2831347797404858,"d":"28.31%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A16'!$C$39+'A16'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":8.19806734006734},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC7*Bilans!F7+AD7","v":2.8816712962962963},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.7729289832285113},{"$f":"AF7*Z7","v":201.96325748001237},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.731285998225356},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ7*Bilans!F7+AK7","v":8.120734347574478},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3987235503240102,"d":"39.87%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":4.882806317271448},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU7*Bilans!F7+AV7","v":2.2257412465904514},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.141751010870057},{"$f":"AX7*AR7","v":155.99209842107237},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":39.787852651343414},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB7*Bilans!F7+BC7","v":11.435995370370371},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2831347797404858,"d":"28.31%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":8.19806734006734},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W7<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W7<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W7<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W7<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W7<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM7*Bilans!F7+BN7","v":2.8816712962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.7729289832285113},{"$f":"BP7*BJ7","v":201.96325748001237},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.731285998225356},null,{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F7<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F7<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F7<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F7<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F7<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F7<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F7<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F7*BT7+BU7","v":1.9766366950442185},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY7","v":4.212229051753817}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R8*Bilans!F8+S8","v":12.407499999999999},{"v":0.18786596572210118,"d":"18.79%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A16'!$C$39+'A16'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":10.076553030303028},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC8*Bilans!F8+AD8","v":3.3815833333333334},3.2539764150943395,{"$f":"AF8*Z8","v":166.1687428773585},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":18.361425478498205},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ8*Bilans!F8+AK8","v":10.323272943673281},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.22579534440436488,"d":"22.58%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":7.99232597397631},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU8*Bilans!F8+AV8","v":2.6315614270624885},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5322572222676776},{"$f":"AX8*AR8","v":129.31316813312935},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":23.594619428527277},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB8*Bilans!F8+BC8","v":12.407499999999999},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.18786596572210118,"d":"18.79%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":10.076553030303028},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W8<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W8<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W8<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W8<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W8<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM8*Bilans!F8+BN8","v":2.851787037037037},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.744172431865828},{"$f":"BP8*BJ8","v":140.13490728654472},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":21.772555091926797},null,{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F8<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F8<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F8<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F8<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F8<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F8<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F8<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F8*BT8+BU8","v":2.395432856237493},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY8","v":3.4758004132520877}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3937.0266613874464},{"$nulls":9},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R9*Bilans!F9+S9","v":12.424499999999998},{"v":0.18742721187487582,"d":"18.74%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A16'!$C$39+'A16'!$C$40)","v":2.3286893939393942},null,10.095810606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC9*Bilans!F9+AD9","v":3.385616666666667},3.2578575471698117,166.19042153396228,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":18.320092841113336},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ9*Bilans!F9+AK9","v":10.340504319146497},{"v":0.2252007563719681,"d":"22.52%"},2.3286893939393942,null,8.011814925207103,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU9*Bilans!F9+AV9","v":2.634384458909213},2.534973724610752,129.31454054415724,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":23.544327954104258},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB9*Bilans!F9+BC9","v":12.424499999999998},{"v":0.18742721187487582,"d":"18.74%"},2.3286893939393942,null,10.095810606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W9<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W9<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W9<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W9<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W9<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM9*Bilans!F9+BN9","v":2.852657407407407},2.745009958071279,140.02894707385173,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":21.74281829170797},null,{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F9<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F9<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F9<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F9<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F9<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F9<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F9<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F9*BT9+BU9","v":2.398016275345528},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY9","v":3.472055881033674}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R10*Bilans!F10+S10","v":11.530787037037037},{"v":0.24071985589742004,"d":"24.07%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A16'!$C$39+'A16'!$C$40)","v":2.7756893939393943},null,8.755097643097642,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC10*Bilans!F10+AD10","v":3.05987962962963},2.9444124737945496,181.78856147979803,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":24.533251835528365},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ10*Bilans!F10+AK10","v":8.920688847121578},{"v":0.31115191231392636,"d":"31.12%"},2.7756893939393943,null,6.144999453182184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU10*Bilans!F10+AV10","v":2.382793985750229},2.292877231570975,141.5626571639614,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":31.504527033826367},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB10*Bilans!F10+BC10","v":11.530787037037037},{"v":0.24071985589742004,"d":"24.07%"},2.7756893939393943,null,8.755097643097642,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W10<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W10<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W10<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W10<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W10<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM10*Bilans!F10+BN10","v":3.05987962962963},2.9444124737945496,181.78856147979803,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":24.533251835528365},null,{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F10<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F10<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F10<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F10<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F10<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F10<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F10<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F10*BT10+BU10","v":2.147767671873418},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY10","v":3.8766048212120654}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.0905675322500126},{"$nulls":11},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R11*Bilans!F11+S11","v":11.554282407407408},{"v":0.23031438304956023,"d":"23.03%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A16'!$C$39+'A16'!$C$40)","v":2.6611174242424247},null,8.893164983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC11*Bilans!F11+AD11","v":3.104050925925926},2.986916928721174,176.19958731477513,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":23.107047656571996},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ11*Bilans!F11+AK11","v":9.118968167522143},{"v":0.29182220788095137,"d":"29.18%"},2.6611174242424247,null,6.457850743279717,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU11*Bilans!F11+AV11","v":2.421721587764191},2.3303358674712027,137.4675720657024,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":29.617546887384346},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB11*Bilans!F11+BC11","v":11.554282407407408},{"v":0.23031438304956023,"d":"23.03%"},2.6611174242424247,null,8.893164983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W11<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W11<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W11<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W11<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W11<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM11*Bilans!F11+BN11","v":3.104050925925926},2.986916928721174,176.19958731477513,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":23.107047656571996},null,{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F11<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F11<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F11<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F11<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F11<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F11<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F11<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F11*BT11+BU11","v":2.190184751600314},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY11","v":3.801527019829843}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R12*Bilans!F12+S12","v":11.57650462962963},{"v":0.22051161983256243,"d":"22.05%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A16'!$C$39+'A16'!$C$40)","v":2.552753787878788},null,9.023750841750843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC12*Bilans!F12+AD12","v":3.1458287037037036},3.027118186582809,170.69836896371737,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":21.794980189910767},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ12*Bilans!F12+AK12","v":9.30650328829509},{"v":0.2742978440774227,"d":"27.43%"},2.552753787878788,null,6.753749500416302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU12*Bilans!F12+AV12","v":2.4585398123291204},2.365764725071418,133.40482763821592,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":27.887803131860135},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB12*Bilans!F12+BC12","v":11.57650462962963},{"v":0.22051161983256243,"d":"22.05%"},2.552753787878788,null,9.023750841750843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W12<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W12<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W12<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W12<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W12<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM12*Bilans!F12+BN12","v":3.1458287037037036},3.027118186582809,170.69836896371737,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":21.794980189910767},null,{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F12<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F12<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F12<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F12<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F12<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F12<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F12<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F12*BT12+BU12","v":2.230303368878954},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY12","v":3.7331452876802733}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":5073.588633832961},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.027479738387187},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.4555607936654864},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.83380240838065},{"$nulls":4},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R13*Bilans!F13+S13","v":12.526499999999999},{"v":0.18481969739304197,"d":"18.48%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A16'!$C$39+'A16'!$C$40)","v":2.31514393939394},null,10.21135606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC13*Bilans!F13+AD13","v":3.409816666666667},3.281144339622642,166.31166142830193,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":18.074150425962912},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ13*Bilans!F13+AK13","v":10.443892571985774},{"v":0.22167443062407377,"d":"22.17%"},2.31514393939394,null,8.128748632591835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU13*Bilans!F13+AV13","v":2.651322649989559},2.5512727386691982,129.316593238811,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":23.244828145880877},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB13*Bilans!F13+BC13","v":12.526499999999999},{"v":0.18481969739304197,"d":"18.48%"},2.31514393939394,null,10.21135606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W13<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W13<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W13<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W13<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W13<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM13*Bilans!F13+BN13","v":2.8578796296296294},2.750035115303983,139.3912798926053,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":21.564777858147842},null,{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F13<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F13<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F13<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F13<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F13<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F13<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F13<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F13*BT13+BU13","v":2.4135167899937353},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY13","v":3.4497570293055713}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.029895392541324},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.4579764478196235},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.836218062534787},{"$nulls":4},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R14*Bilans!F14+S14","v":11.479282407407407},{"v":0.2636789121083492,"d":"26.37%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A16'!$C$39+'A16'!$C$40)","v":3.026844696969697},null,8.45243771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC14*Bilans!F14+AD14","v":2.963050925925926},2.851237683438155,193.22241612781116,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.808433543412605},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ14*Bilans!F14+AK14","v":8.486037134913447},{"v":0.3566852994923371,"d":"35.67%"},3.026844696969697,null,5.45919243794375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU14*Bilans!F14+AV14","v":2.297460079857554},2.2107634730704766,149.81881806454254,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":35.86473840471129},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB14*Bilans!F14+BC14","v":11.479282407407407},{"v":0.2636789121083492,"d":"26.37%"},3.026844696969697,null,8.45243771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W14<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W14<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W14<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W14<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W14<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM14*Bilans!F14+BN14","v":2.963050925925926},2.851237683438155,193.22241612781116,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.808433543412605},null,{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F14<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F14<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F14<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F14<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F14<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F14<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F14<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F14*BT14+BU14","v":2.054784418284903},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY14","v":4.052029223862585}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.3982328193002065},{"$nulls":4},{"$f":"F11","v":3.0905675322500126},{"$f":"F15","v":2.3982328193002065},{"$f":"F28","v":2.8561120383159735},{"$nulls":4},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R15*Bilans!F15+S15","v":11.514930555555555},{"v":0.2477662674448249,"d":"24.78%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A16'!$C$39+'A16'!$C$40)","v":2.853011363636364},null,8.661919191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC15*Bilans!F15+AD15","v":3.0300694444444445},2.915727201257862,185.4283220250858,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":25.519264492324222},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ15*Bilans!F15+AK15","v":8.786874724486717},{"v":0.32469011486937094,"d":"32.47%"},2.853011363636364,null,5.933863360850353,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU15*Bilans!F15+AV15","v":2.3565226484304613},2.267597265470821,144.2099095496764,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":32.81324015043494},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB15*Bilans!F15+BC15","v":11.514930555555555},{"v":0.2477662674448249,"d":"24.78%"},2.853011363636364,null,8.661919191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W15<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W15<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W15<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W15<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W15<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM15*Bilans!F15+BN15","v":3.0300694444444445},2.915727201257862,185.4283220250858,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":25.519264492324222},null,{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F15<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F15<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F15<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F15<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F15<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F15<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F15<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F15*BT15+BU15","v":2.1191413668360553},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY15","v":3.928971725024158}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.727842032945669},{"$f":"F19","v":2.727842032945669},{"$f":"F19","v":2.727842032945669},{"$nulls":4},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R16*Bilans!F16+S16","v":11.515162037037037},{"v":0.2476632605416114,"d":"24.77%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A16'!$C$39+'A16'!$C$40)","v":2.851882575757576},null,8.66327946127946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC16*Bilans!F16+AD16","v":3.03050462962963},2.916145964360587,185.37595260008104,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":25.504730621066606},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ16*Bilans!F16+AK16","v":8.7888282153281},{"v":0.3244895116716206,"d":"32.45%"},2.851882575757576,null,5.936945639570524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU16*Bilans!F16+AV16","v":2.356906171603013},2.267966316070824,144.17193838879422,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.793925000429624},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB16*Bilans!F16+BC16","v":11.515162037037037},{"v":0.2476632605416114,"d":"24.77%"},2.851882575757576,null,8.66327946127946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W16<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W16<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W16<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W16<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W16<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM16*Bilans!F16+BN16","v":3.03050462962963},2.916145964360587,185.37595260008104,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":25.504730621066606},null,{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F16<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F16<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F16<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F16<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F16<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F16<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F16<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F16*BT16+BU16","v":2.119559269099374},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY16","v":3.9281970705002944}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2561.8604651162873},null,{"$f":"F17/F19","v":939.152793371196},{"$nulls":9},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R17*Bilans!F17+S17","v":11.43449074074074},{"v":0.28381370234114334,"d":"28.38%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A16'!$C$39+'A16'!$C$40)","v":3.245265151515152},null,8.189225589225588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC17*Bilans!F17+AD17","v":2.878842592592593},2.770207023060797,202.25281475366884,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.835854248040178},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ17*Bilans!F17+AK17","v":8.108036657105476},{"v":0.40025289583159007,"d":"40.03%"},3.245265151515152,null,4.862771505590324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU17*Bilans!F17+AV17","v":2.2232483459688677},2.2232483459688677,162.31936173918706,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":38.42202341222216},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB17*Bilans!F17+BC17","v":11.43449074074074},{"v":0.28381370234114334,"d":"28.38%"},3.245265151515152,null,8.189225589225588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W17<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W17<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W17<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W17<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W17<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM17*Bilans!F17+BN17","v":2.878842592592593},2.770207023060797,202.25281475366884,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.835854248040178},null,{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F17<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F17<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F17<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F17<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F17<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F17<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F17<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F17*BT17+BU17","v":1.9739203303326438},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY17","v":4.218025613133437}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":35.58139534883721},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5920.099077325887},{"$nulls":5},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R18*Bilans!F18+S18","v":11.512268518518518},{"v":0.24895114456653078,"d":"24.90%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A16'!$C$39+'A16'!$C$40)","v":2.8659924242424246},null,8.646276094276093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC18*Bilans!F18+AD18","v":3.0250648148148147},2.91091142557652,186.0289396158758,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.686704569986336},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ18*Bilans!F18+AK18","v":8.76440957981079},{"v":0.3270034790300497,"d":"32.70%"},2.8659924242424246,null,5.8984171555683655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU18*Bilans!F18+AV18","v":2.352112131946121},2.263353183570796,144.64514069936052,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":33.035817105758845},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB18*Bilans!F18+BC18","v":11.512268518518518},{"v":0.24895114456653078,"d":"24.90%"},2.8659924242424246,null,8.646276094276093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W18<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W18<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W18<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W18<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W18<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM18*Bilans!F18+BN18","v":3.0250648148148147},2.91091142557652,186.0289396158758,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.686704569986336},null,{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F18<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F18<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F18<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F18<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F18<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F18<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F18<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F18*BT18+BU18","v":2.1143354908078846},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY18","v":3.937902261881125}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.727842032945669},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6380.996058032131},{"$nulls":5},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R19*Bilans!F19+S19","v":11.432407407407407},{"v":0.28475404404456,"d":"28.48%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A16'!$C$39+'A16'!$C$40)","v":3.2554242424242426},null,8.176983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC19*Bilans!F19+AD19","v":2.874925925925926},2.7664381551362682,202.65215762759672,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":30.980980765321156},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ19*Bilans!F19+AK19","v":8.090455239533012},{"v":0.40237837625218087,"d":"40.24%"},3.2554242424242426,null,4.83503099710877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU19*Bilans!F19+AV19","v":2.2197966374159055},2.2197966374159055,162.60857927787615,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":38.610278900368044},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB19*Bilans!F19+BC19","v":11.432407407407407},{"v":0.28475404404456,"d":"28.48%"},3.2554242424242426,null,8.176983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W19<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W19<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W19<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W19<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W19<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM19*Bilans!F19+BN19","v":2.874925925925926},2.7664381551362682,202.65215762759672,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":30.980980765321156},null,{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F19<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F19<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F19<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F19<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F19<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F19<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F19<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F19*BT19+BU19","v":1.9701592099627714},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY19","v":4.226078009089041}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7381.780398190584},{"$nulls":5},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R20*Bilans!F20+S20","v":11.415393518518519},{"v":0.29244634852924506,"d":"29.24%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A16'!$C$39+'A16'!$C$40)","v":3.338390151515152},null,8.077003367003368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC20*Bilans!F20+AD20","v":2.842939814814815},2.735659067085954,205.84466650288266,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":32.18114825023769},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ20*Bilans!F20+AK20","v":7.946873662691225},{"v":0.4200884892870688,"d":"42.01%"},3.338390151515152,null,4.608483511176073,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU20*Bilans!F20+AV20","v":2.1916076842333814},2.1916076842333814,164.90752020014082,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":40.169894745918},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB20*Bilans!F20+BC20","v":11.415393518518519},{"v":0.29244634852924506,"d":"29.24%"},3.338390151515152,null,8.077003367003368,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W20<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W20<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W20<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W20<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W20<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM20*Bilans!F20+BN20","v":2.842939814814815},2.735659067085954,205.84466650288266,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":32.18114825023769},null,{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F20<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F20<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F20<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F20<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F20<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F20<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F20<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F20*BT20+BU20","v":1.9394433936088125},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY20","v":4.293008261579239}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R21*Bilans!F21+S21","v":11.562037037037037},{"v":0.2268893467387902,"d":"22.69%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A16'!$C$39+'A16'!$C$40)","v":2.6233030303030307},null,8.938734006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC21*Bilans!F21+AD21","v":3.1186296296296296},3.0009454926624737,174.30364423708787,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":22.645197589400865},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ21*Bilans!F21+AK21","v":9.184410110708535},{"v":0.28562564156890147,"d":"28.56%"},2.6233030303030307,null,6.561107080405504,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU21*Bilans!F21+AV21","v":2.434569614044661},2.3426990625712776,136.0707766786855,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":29.007995402438087},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB21*Bilans!F21+BC21","v":11.562037037037037},{"v":0.2268893467387902,"d":"22.69%"},2.6233030303030307,null,8.938734006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W21<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W21<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W21<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W21<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W21<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM21*Bilans!F21+BN21","v":3.1186296296296296},3.0009454926624737,174.30364423708787,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":22.645197589400865},null,{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F21<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F21<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F21<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F21<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F21<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F21<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F21<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F21*BT21+BU21","v":2.204184477421506},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY21","v":3.777381882921099}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R22*Bilans!F22+S22","v":11.53113425925926},{"v":0.24056577174042976,"d":"24.06%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A16'!$C$39+'A16'!$C$40)","v":2.7739962121212125},null,8.757138047138046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC22*Bilans!F22+AD22","v":3.0605324074074076},2.9450406184486377,181.70766750345442,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":24.511875228344046},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ22*Bilans!F22+AK22","v":8.923619083383656},{"v":0.3108599981913806,"d":"31.09%"},2.7739962121212125,null,6.1496228712624434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU22*Bilans!F22+AV22","v":2.383369270509056},2.2934308074709784,141.50363835241055,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":31.47619188974886},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB22*Bilans!F22+BC22","v":11.53113425925926},{"v":0.24056577174042976,"d":"24.06%"},2.7739962121212125,null,8.757138047138046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W22<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W22<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W22<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W22<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W22<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM22*Bilans!F22+BN22","v":3.0605324074074076},2.9450406184486377,181.70766750345442,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":24.511875228344046},null,{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F22<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F22<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F22<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F22<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F22<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F22<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F22<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F22*BT22+BU22","v":2.148394525268397},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY22","v":3.875473714767422}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R23*Bilans!F23+S23","v":11.444907407407408},{"v":0.2791171289775715,"d":"27.91%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A16'!$C$39+'A16'!$C$40)","v":3.1944696969696973},null,8.25043771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC23*Bilans!F23+AD23","v":2.898425925925926},2.7890513626834386,200.22853282828288,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":30.11610498113915},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ23*Bilans!F23+AK23","v":8.195943744967796},{"v":0.3897622770936002,"d":"38.98%"},3.1944696969696973,null,5.001474047998098,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU23*Bilans!F23+AV23","v":2.2405068887336785},2.1559594589701434,154.77828952261112,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":38.959621103676255},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB23*Bilans!F23+BC23","v":11.444907407407408},{"v":0.2791171289775715,"d":"27.91%"},3.1944696969696973,null,8.25043771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W23<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W23<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W23<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W23<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W23<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM23*Bilans!F23+BN23","v":2.898425925925926},2.7890513626834386,200.22853282828288,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":30.11610498113915},null,{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F23<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F23<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F23<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F23<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F23<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F23<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F23<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F23*BT23+BU23","v":1.9927259321820063},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY23","v":4.178219582113334}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R24*Bilans!F24+S24","v":11.419444444444444},{"v":0.2906127684040601,"d":"29.06%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A16'!$C$39+'A16'!$C$40)","v":3.318636363636364},null,8.100808080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC24*Bilans!F24+AD24","v":2.8505555555555557},2.742987421383648,205.0956631217839,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.892951077491645},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ24*Bilans!F24+AK24","v":7.98105975241546},{"v":0.41581399796336344,"d":"41.58%"},3.318636363636364,null,4.6624233887790965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU24*Bilans!F24+AV24","v":2.19831933975303},2.19831933975303,164.3703355054611,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.79492972399169},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB24*Bilans!F24+BC24","v":11.419444444444444},{"v":0.2906127684040601,"d":"29.06%"},3.318636363636364,null,8.100808080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W24<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W24<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W24<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W24<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W24<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM24*Bilans!F24+BN24","v":2.8505555555555557},2.742987421383648,205.0956631217839,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":31.892951077491645},null,{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F24<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F24<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F24<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F24<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F24<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F24<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F24<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F24*BT24+BU24","v":1.9467566832168979},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY24","v":4.276880918610546}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R25*Bilans!F25+S25","v":11.507175925925926},{"v":0.2512193935492602,"d":"25.12%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A16'!$C$39+'A16'!$C$40)","v":2.890825757575758},null,8.616350168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC25*Bilans!F25+AD25","v":3.015490740740741},2.9016986373165623,187.1695861567563,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":26.008573339640197},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ25*Bilans!F25+AK25","v":8.721432781300322},{"v":0.33146225282776876,"d":"33.15%"},2.890825757575758,null,5.830607023724564,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU25*Bilans!F25+AV25","v":2.343674622149991},2.2552340703707463,145.4703883475199,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.46395073118738},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB25*Bilans!F25+BC25","v":11.507175925925926},{"v":0.2512193935492602,"d":"25.12%"},2.890825757575758,null,8.616350168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W25<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W25<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W25<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W25<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W25<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM25*Bilans!F25+BN25","v":3.015490740740741},2.9016986373165623,187.1695861567563,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":26.008573339640197},null,{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F25<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F25<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F25<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F25<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F25<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F25<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F25<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F25*BT25+BU25","v":2.105141641014863},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY25","v":3.955100383465894}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":4260.213398512552},{"$nulls":9},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R26*Bilans!F26+S26","v":9.372864583333333},{"v":0.4495706850398753,"d":"44.96%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A16'!$C$39+'A16'!$C$40)","v":4.213765151515152},null,5.1590994318181815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC26*Bilans!F26+AD26","v":2.4559791666666664},2.4559791666666664,236.39781870833332,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":45.854289616327506},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ26*Bilans!F26+AK26","v":6.8351041666666665},{"v":0.6164887979417751,"d":"61.65%"},4.213765151515152,null,2.6213390151515146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU26*Bilans!F26+AV26","v":1.6797695035736826},1.457913154045083,140.32997272945542,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":77.24546533347043},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB26*Bilans!F26+BC26","v":6.832677955729166},{"v":0.6167077065269747,"d":"61.67%"},4.213765151515152,null,2.6189128042140144,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W26<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W26<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W26<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W26<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W26<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM26*Bilans!F26+BN26","v":1.8361502607600815},1.59363984896158,153.3942100219479,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":70.66664408108372},null,{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F26<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F26<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F26<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F26<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F26<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F26<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F26<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F26*BT26+BU26","v":1.6797695035736826},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY26","v":5.947656118576433}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R27*Bilans!F27+S27","v":8.703125},{"v":0.5058266688428268,"d":"50.58%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A16'!$C$39+'A16'!$C$40)","v":4.402272727272727},null,4.300852272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC27*Bilans!F27+AD27","v":2.366544117647059},2.3218923418423976,233.99608858843712,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":50.78205849704124},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ27*Bilans!F27+AK27","v":6.64375},{"v":0.6626186607371932,"d":"66.26%"},4.402272727272727,null,2.2414772727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU27*Bilans!F27+AV27","v":1.6317979911839735},1.4162775017823166,142.72987157961862,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":83.25379212681703},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB27*Bilans!F27+BC27","v":6.642191406249999},{"v":0.6627741445587354,"d":"66.28%"},4.402272727272727,null,2.239918678977272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W27<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W27<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W27<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W27<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W27<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM27*Bilans!F27+BN27","v":1.7634743348341557},1.530562630233418,154.247319033778,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":77.03733934056054},null,{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F27<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F27<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F27<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F27<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F27<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F27<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F27<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F27*BT27+BU27","v":1.6317979911839735},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T27-BX27","v":2.0930232558139537},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY27","v":6.0505142147147986}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.8561120383159735},{"$nulls":11},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R28*Bilans!F28+S28","v":9.898229166666667},{"v":0.41076983275819345,"d":"41.08%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A16'!$C$39+'A16'!$C$40)","v":4.0658939393939395},null,5.832335227272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC28*Bilans!F28+AD28","v":2.5261348039215687},2.5261348039215687,234.18555664616758,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":42.93712124755},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ28*Bilans!F28+AK28","v":6.9852083333333335},{"v":0.5820719648391216,"d":"58.21%"},4.0658939393939395,null,2.919314393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU28*Bilans!F28+AV28","v":1.7173998516159095},1.6849960808307038,156.2077148548723,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":64.37104370602636},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB28*Bilans!F28+BC28","v":6.982101536458333},{"v":0.5823309669965587,"d":"58.23%"},4.0658939393939395,null,2.9162075970643935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W28<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W28<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W28<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W28<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W28<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM28*Bilans!F28+BN28","v":1.8931595200193407},1.8574395290755799,172.19410040109065,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":58.39487889956653},null,{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F28<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F28<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F28<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F28<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F28<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F28<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F28<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F28*BT28+BU28","v":1.7173998516159095},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T28-BX28","v":2.0930232558139537},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY28","v":5.87099268276163}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R29*Bilans!F29+S29","v":11.38298611111111},{"v":0.3071619714208862,"d":"30.72%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A16'!$C$39+'A16'!$C$40)","v":3.496420454545455},null,7.886565656565655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC29*Bilans!F29+AD29","v":2.7820138888888892},2.677032232704403,211.58654350879078,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":34.543529128773805},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ29*Bilans!F29+AK29","v":7.673384944897344},{"v":0.455655552230637,"d":"45.57%"},3.496420454545455,null,4.176964490351889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU29*Bilans!F29+AV29","v":2.1379144400761927},2.1379144400761927,168.97589844716757,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":43.25436938710945},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB29*Bilans!F29+BC29","v":11.38298611111111},{"v":0.3071619714208862,"d":"30.72%"},3.496420454545455,null,7.886565656565655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W29<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W29<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W29<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W29<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W29<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM29*Bilans!F29+BN29","v":2.7820138888888892},2.677032232704403,211.58654350879078,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":34.543529128773805},null,{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F29<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F29<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F29<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F29<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F29<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F29<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F29<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F29*BT29+BU29","v":1.8809370767441287},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY29","v":4.426541756537734}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R30*Bilans!F30+S30","v":11.465625},{"v":0.26980153125696876,"d":"26.98%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A16'!$C$39+'A16'!$C$40)","v":3.093443181818182},null,8.372181818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC30*Bilans!F30+AD30","v":2.9373750000000003},2.826530660377359,196.06589665973416,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.71312886451192},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ30*Bilans!F30+AK30","v":8.37078117527174},{"v":0.3695525085468215,"d":"36.96%"},3.093443181818182,null,5.277337993453557,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU30*Bilans!F30+AV30","v":2.2748322126770244},2.1889894876703444,151.8420417988741,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":37.075801207836285},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB30*Bilans!F30+BC30","v":11.465625},{"v":0.26980153125696876,"d":"26.98%"},3.093443181818182,null,8.372181818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W30<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W30<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W30<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W30<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W30<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM30*Bilans!F30+BN30","v":2.9373750000000003},2.826530660377359,196.06589665973416,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":28.71312886451192},null,{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F30<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F30<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F30<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F30<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F30<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F30<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F30<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F30*BT30+BU30","v":2.030128184749072},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY30","v":4.101241770926412}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R31*Bilans!F31+S31","v":11.482523148148148},{"v":0.262228225261821,"d":"26.22%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A16'!$C$39+'A16'!$C$40)","v":3.011041666666667},null,8.471481481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC31*Bilans!F31+AD31","v":2.9691435185185187},2.8571003668763106,192.5360976778398,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":27.59605698824507},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ31*Bilans!F31+AK31","v":8.513386006692835},{"v":0.3536832071633453,"d":"35.37%"},3.011041666666667,null,5.502344340026168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU31*Bilans!F31+AV31","v":2.3028294042732727},2.2159301814705077,149.3285132063228,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":35.580861348768956},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB31*Bilans!F31+BC31","v":11.482523148148148},{"v":0.262228225261821,"d":"26.22%"},3.011041666666667,null,8.471481481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W31<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W31<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W31<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W31<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W31<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM31*Bilans!F31+BN31","v":2.9691435185185187},2.8571003668763106,192.5360976778398,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.59605698824507},null,{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F31<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F31<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F31<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F31<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F31<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F31<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F31<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F31*BT31+BU31","v":2.0606350499713715},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY31","v":4.040524551760672}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R37*Bilans!F37+S37","v":11.446180555555555},{"v":0.2785436895881307,"d":"27.85%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A16'!$C$39+'A16'!$C$40)","v":3.188261363636364},null,8.257919191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC37*Bilans!F37+AD37","v":2.9008194444444446},2.7913545597484277,199.97796960999148,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":30.0288020895196},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ37*Bilans!F37+AK37","v":8.206687944595412},{"v":0.3884955033212908,"d":"38.85%"},3.188261363636364,null,5.018426580959048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU37*Bilans!F37+AV37","v":2.242616266182711},2.1579892372701557,154.60246875566878,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":38.84219262483292},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB37*Bilans!F37+BC37","v":11.446180555555555},{"v":0.2785436895881307,"d":"27.85%"},3.188261363636364,null,8.257919191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W37<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W37<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W37<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W37<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W37<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM37*Bilans!F37+BN37","v":2.9008194444444446},2.7913545597484277,199.97796960999148,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":30.0288020895196},null,{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F37<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F37<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F37<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F37<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F37<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F37<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F37<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F37*BT37+BU37","v":1.995024394630262},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY37","v":4.173405866132767}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R44*Bilans!F44+S44","v":11.550810185185185},{"v":0.23184947198414269,"d":"23.18%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A16'!$C$39+'A16'!$C$40)","v":2.6780492424242426},null,8.872760942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC44*Bilans!F44+AD44","v":3.097523148148148},2.9806354821802934,177.04026380133885,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":23.315255316592143},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ44*Bilans!F44+AK44","v":9.08966580490137},{"v":0.294625710109185,"d":"29.46%"},2.6780492424242426,null,6.411616562477128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU44*Bilans!F44+AV44","v":2.4159687401759204},2.3248001084711687,138.0857293519332,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.892581740469716},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB44*Bilans!F44+BC44","v":11.550810185185185},{"v":0.23184947198414269,"d":"23.18%"},2.6780492424242426,null,8.872760942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W44<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W44<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W44<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W44<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W44<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM44*Bilans!F44+BN44","v":3.097523148148148},2.9806354821802934,177.04026380133885,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":23.315255316592143},null,{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F44<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F44<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F44<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F44<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F44<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F44<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F44<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F44*BT44+BU44","v":2.1839162176505265},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY44","v":3.812438611122697}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R61*Bilans!F61+S61","v":10.106770833333334},{"v":0.3964863788620553,"d":"39.65%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A16'!$C$39+'A16'!$C$40)","v":4.00719696969697},null,6.099573863636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC61*Bilans!F61+AD61","v":2.553982843137255},2.457606132075472,224.37050310891945,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":43.463736544446895},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ61*Bilans!F61+AK61","v":7.044791666666667},{"v":0.5688169585848132,"d":"56.88%"},4.00719696969697,null,3.0375946969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU61*Bilans!F61+AV61","v":1.7323370890067171},1.6996514835537604,155.17199989760906,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":62.8462637712085},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB61*Bilans!F61+BC61","v":7.041414713541666},{"v":0.5690897543629332,"d":"56.91%"},4.00719696969697,null,3.034217743844696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W61<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W61<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W61<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W61<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W61<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM61*Bilans!F61+BN61","v":1.9157891496489705},1.8796421845612543,171.60449638795322,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":56.82823376273533},null,{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F61<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F61<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F61<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F61<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F61<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F61<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F61<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F61*BT61+BU61","v":1.7323370890067171},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T61-BX61","v":2.0930232558139537},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY61","v":5.84148482945773}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R71*Bilans!F71+S71","v":11.566666666666666},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.22484673827613313,"d":"22.48%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A16'!$C$39+'A16'!$C$40)","v":2.600727272727273},null,8.965939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC71*Bilans!F71+AD71","v":3.1273333333333335},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.009320754716981},173.15959912178388,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":22.371518974210485},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ71*Bilans!F71+AK71","v":9.223479927536234},{"v":0.28196811758249,"d":"28.20%"},2.600727272727273,null,6.622752654808961,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU71*Bilans!F71+AV71","v":2.442240077495688},2.3500800745713226,135.2261712145516,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":28.647141470665307},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB71*Bilans!F71+BC71","v":11.566666666666666},{"v":0.22484673827613313,"d":"22.48%"},2.600727272727273,null,8.965939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W71<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W71<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W71<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W71<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W71<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM71*Bilans!F71+BN71","v":3.1273333333333335},3.009320754716981,173.15959912178388,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":22.371518974210485},null,{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F71<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F71<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F71<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F71<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F71<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F71<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F71<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F71*BT71+BU71","v":2.2125425226878894},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY71","v":3.763112539646504}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R77*Bilans!F77+S77","v":11.399652777777778},{"v":0.29958348678217095,"d":"29.96%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A16'!$C$39+'A16'!$C$40)","v":3.4151477272727275},null,7.98450505050505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC77*Bilans!F77+AD77","v":2.813347222222222},2.707183176100629,208.68912171119212,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":33.31581088546192},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ77*Bilans!F77+AK77","v":7.814036285477054},{"v":0.4370529650111843,"d":"43.71%"},3.4151477272727275,null,4.398888558204327,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU77*Bilans!F77+AV77","v":2.1655281084998896},2.1655281084998896,166.93445903231435,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":41.648964228753776},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB77*Bilans!F77+BC77","v":11.399652777777778},{"v":0.29958348678217095,"d":"29.96%"},3.4151477272727275,null,7.98450505050505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W77<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W77<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W77<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W77<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W77<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM77*Bilans!F77+BN77","v":2.813347222222222},2.707183176100629,208.68912171119212,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":33.31581088546192},null,{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F77<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F77<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F77<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F77<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F77<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F77<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F77<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F77*BT77+BU77","v":1.911026039703109},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY77","v":4.35684618558176}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R94*Bilans!F94+S94","v":14.97875},{"v":0.13282073847040884,"d":"13.28%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A16'!$C$39+'A16'!$C$40)","v":1.9894886363636366},null,12.989261363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC94*Bilans!F94+AD94","v":3.991625000000001},3.8409976415094347,164.66880661556607,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":13.05897585368831},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ94*Bilans!F94+AK94","v":12.929518483996791},{"v":0.15387182738677235,"d":"15.39%"},1.9894886363636366,null,10.940029847633154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU94*Bilans!F94+AV94","v":3.058544993879545},2.943128201657675,126.17591936170317,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":17.042918968427482},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB94*Bilans!F94+BC94","v":14.97875},{"v":0.13282073847040884,"d":"13.28%"},1.9894886363636366,null,12.989261363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W94<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W94<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W94<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W94<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W94<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM94*Bilans!F94+BN94","v":2.9834305555555556},2.8708482704402516,123.07718014686965,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":17.472012008093124},null,{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F94<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F94<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F94<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F94<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F94<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F94<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F94<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F94*BT94+BU94","v":2.786174996327727},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY94","v":2.9883429872861247}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R104*Bilans!F104+S104","v":16.758245656332452},{"v":0.10366267335376522,"d":"10.37%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A16'!$C$39+'A16'!$C$40)","v":1.737204545454546},null,15.021041110877906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC104*Bilans!F104+AD104","v":4.409035833333333},4.24265712264151,156.1999788037822,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.15291995950857},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ104*Bilans!F104+AK104","v":14.725693516490768},{"v":0.11797098340455842,"d":"11.80%"},1.737204545454546,null,12.988488971036222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU104*Bilans!F104+AV104","v":3.352688156700281},3.2261716224851757,118.77649418339013,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":13.351849567332222},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB104*Bilans!F104+BC104","v":16.758245656332452},{"v":0.10366267335376522,"d":"10.37%"},1.737204545454546,null,15.021041110877906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W104<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W104<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W104<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W104<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W104<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM104*Bilans!F104+BN104","v":4.413261111111113},4.246722955974844,156.3496687415095,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.143199504270497},null,{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F104<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F104<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F104<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F104<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F104<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F104<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F104<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F104*BT104+BU104","v":3.055769494020169},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY104","v":2.7246971762500856}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F116<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F116<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F116<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F116<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F116<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F116<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F116<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F116*BT116+BU116","v":3.0863344959399335},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY116","v":2.6977135895609514}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F119<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F119<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F119<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F119<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F119<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F119<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F119<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F119*BT119+BU119","v":3.207771518989655},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY119","v":2.595585895796701}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F136<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F136<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F136<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F136<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F136<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F136<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F136<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F136*BT136+BU136","v":3.4208938763999996},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY136","v":2.433880386956019}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F142<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F142<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F142<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F142<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F142<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F142<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F142<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F142*BT142+BU142","v":2.529124795078284},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY142","v":3.2920663020783008}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F152<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F152<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F152<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F152<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F152<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F152<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F152<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F152*BT152+BU152","v":3.1583532817133797},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY152","v":2.6361986038215135}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F169<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F169<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F169<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F169<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F169<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F169<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F169<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F169*BT169+BU169","v":3.2698315602931034},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY169","v":2.5463227564179394}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F175<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F175<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F175<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F175<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F175<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F175<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F175<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F175*BT175+BU175","v":3.3409962184344826},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY175","v":2.4920849852171667}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F185<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F185<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F185<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F185<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F185<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F185<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F185<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F185*BT185+BU185","v":3.5117542362724135},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY185","v":2.3709080850901665}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F201<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F201<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F201<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F201<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F201<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F201<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F201<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F201*BT201+BU201","v":3.45210970555862},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY201","v":2.4118719339136954}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F211<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F211<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F211<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F211<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F211<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F211<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F211<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F211*BT211+BU211","v":3.3499150267655167},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY211","v":2.485450062196668}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F217<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F217<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F217<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F217<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F217<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F217<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F217<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F217*BT217+BU217","v":3.487784938882758},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY217","v":2.3872018078887023}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F234<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F234<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F234<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F234<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F234<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F234<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F234<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F234*BT234+BU234","v":3.4110460255344823},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY234","v":2.4409071145040575}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F244<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F244<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F244<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F244<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F244<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F244<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F244<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F244*BT244+BU244","v":3.210930263606896},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY244","v":2.5930324946624994}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"R250*Bilans!F250+S250","v":17.371211849164467},{"v":0.08564413566310765,"d":"8.56%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A16'!$C$39+'A16'!$C$40)","v":1.4877424242424246},null,15.883469424922042,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0516333333333332},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"AC250*Bilans!F250+AD250","v":4.504127222222222},4.334160157232705,133.6197935601258,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":8.322364774173979},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.2942758047493399},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":12.614264617414253},{"$f":"AJ250*Bilans!F250+AK250","v":15.267651456904135},{"v":0.0974440914139193,"d":"9.74%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":13.77990903266171},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04749250479941214},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.011929434764499},{"$f":"AU250*Bilans!F250+AV250","v":3.440153519705865},3.3103364057547005,102.05586575137791,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":10.896313062163953},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3328323218997369},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.370173746701841},{"$f":"BB250*Bilans!F250+BC250","v":17.371211849164467},{"v":0.08564413566310765,"d":"8.56%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":15.883469424922042},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W250<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W250<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W250<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W250<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W250<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$11,0))))))","v":4.038566666666668},{"$f":"BM250*Bilans!F250+BN250","v":4.5094370370370385},4.339269601677151,133.77731494537835,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":8.312565276939784},null,{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.04584750287964715},{"$f":"IF(Bilans!F250<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F250<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F250<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F250<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F250<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F250<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F250<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.7268136608587006},{"$f":"Bilans!F250*BT250+BU250","v":3.140205311823519},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY250","v":2.651433802840416}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R260*Bilans!F260+S260","v":18.486080080672824},{"v":0.05697038454410722,"d":"5.70%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A16'!$C$39+'A16'!$C$40)","v":1.0531590909090915},null,17.432920989763733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC260*Bilans!F260+AD260","v":4.696785135},4.519547960094339,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ260*Bilans!F260+AK260","v":18.486080080672824},{"v":0.05697038454410722,"d":"5.70%"},1.0531590909090915,null,17.432920989763733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU260*Bilans!F260+AV260","v":4.696785135},4.519547960094339,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB260*Bilans!F260+BC260","v":18.486080080672824},{"v":0.05697038454410722,"d":"5.70%"},1.0531590909090915,null,17.432920989763733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W260<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W260<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W260<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W260<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W260<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM260*Bilans!F260+BN260","v":4.555630666666667},4.3837200754716985,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F260<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F260<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F260<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F260<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F260<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F260<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F260<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F260*BT260+BU260","v":3.284510432337931},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY260","v":2.5349429338549503}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A16'!$C$39+'A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W277<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W277<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W277<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W277<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W277<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":0.7881203703703699},0.7583799790356389,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F277<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F277<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F277<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F277<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F277<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F277<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F277<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F277*BT277+BU277","v":3.412346685082758},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY277","v":2.4399767315629535}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R286*Bilans!F286+S286","v":18.166032260543098},{"v":0.0647159797415459,"d":"6.47%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A16'!$C$39+'A16'!$C$40)","v":1.1756325757575763},null,16.990399684785523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC286*Bilans!F286+AD286","v":4.6391276925},4.464066270141509,104.18603103041994,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":6.116938150172594},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ286*Bilans!F286+AK286","v":18.166032260543098},{"v":0.0647159797415459,"d":"6.47%"},1.1756325757575763,null,16.990399684785523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU286*Bilans!F286+AV286","v":4.6391276925},4.464066270141509,104.18603103041994,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":6.116938150172594},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB286*Bilans!F286+BC286","v":18.166032260543098},{"v":0.0647159797415459,"d":"6.47%"},1.1756325757575763,null,16.990399684785523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W286<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W286<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W286<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W286<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W286<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM286*Bilans!F286+BN286","v":4.508413074074074},4.338284278825996,101.25042800456013,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.294289520399248},null,{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F286<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F286<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F286<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F286<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F286<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F286<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F286<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F286*BT286+BU286","v":3.244189986341379},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY286","v":2.5664484961368026}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"R292*Bilans!F292+S292","v":18.769256032124012},{"v":0.05033739498936006,"d":"5.03%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A16'!$C$39+'A16'!$C$40)","v":0.9447954545454553},null,17.824460577578556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AC292*Bilans!F292+AD292","v":4.747800014999999},4.568637750283018,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"AJ292*Bilans!F292+AK292","v":18.769256032124012},{"v":0.05033739498936006,"d":"5.03%"},0.9447954545454553,null,17.824460577578556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06376859999999995},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"AU292*Bilans!F292+AV292","v":4.747800014999999},4.568637750283018,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.3539699393139841},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.158797572559369},{"$f":"BB292*Bilans!F292+BC292","v":18.769256032124012},{"v":0.05033739498936006,"d":"5.03%"},0.9447954545454553,null,17.824460577578556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W292<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W292<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W292<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W292<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W292<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.9172140000000004},{"$f":"BM292*Bilans!F292+BN292","v":4.5974084444444445},4.423921333333333,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.0445940416551724},{"$f":"IF(Bilans!F292<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F292<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F292<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F292<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F292<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F292<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F292<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.739348273103448},{"$f":"Bilans!F292*BT292+BU292","v":3.3201856656620685},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY292","v":2.5077050954521343}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R309*Bilans!F309+S309","v":11.394907407407407},{"v":0.3017389923285182,"d":"30.17%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A16'!$C$39+'A16'!$C$40)","v":3.438287878787879},null,7.9566195286195285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC309*Bilans!F309+AD309","v":2.8044259259259263},2.6985985324947594,209.52605922279403,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":33.66257599563657},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ309*Bilans!F309+AK309","v":7.773989723228665},{"v":0.4422809909967184,"d":"44.23%"},3.438287878787879,null,4.335701844440786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU309*Bilans!F309+AV309","v":2.1576658834625873},2.1576658834625873,167.52667143246592,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":42.10187447374232},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB309*Bilans!F309+BC309","v":11.394907407407407},{"v":0.3017389923285182,"d":"30.17%"},3.438287878787879,null,7.9566195286195285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W309<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W309<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W309<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W309<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W309<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM309*Bilans!F309+BN309","v":2.8044259259259263},2.6985985324947594,209.52605922279403,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":33.66257599563657},null,{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F309<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F309<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F309<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F309<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F309<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F309<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F309<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F309*BT309+BU309","v":1.902459043305066},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY309","v":4.376465575397302}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R315*Bilans!F315+S315","v":12.653999999999998},{"v":0.18161941846152377,"d":"18.16%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A16'!$C$39+'A16'!$C$40)","v":2.2982121212121216},null,10.355787878787876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC315*Bilans!F315+AD315","v":3.4400666666666666},3.3102528301886793,166.44191975849057,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":17.771588433545052},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ315*Bilans!F315+AK315","v":10.573127888034875},{"v":0.21736350354873726,"d":"21.74%"},2.2982121212121216,null,8.274915766822755,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU315*Bilans!F315+AV315","v":2.6724953888399914},2.571646506242256,129.30425662222882,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":22.87579213017588},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB315*Bilans!F315+BC315","v":12.653999999999998},{"v":0.18161941846152377,"d":"18.16%"},2.2982121212121216,null,10.355787878787876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W315<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W315<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W315<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W315<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W315<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM315*Bilans!F315+BN315","v":2.8644074074074073},2.7563165618448635,138.5896013234229,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":21.34314023412308},null,{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F315<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F315<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F315<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F315<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F315<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F315<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F315<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F315*BT315+BU315","v":2.4328924333039947},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY315","v":3.4222830395837525}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R325*Bilans!F325+S325","v":14.60475},{"v":0.1396227462318974,"d":"13.96%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A16'!$C$39+'A16'!$C$40)","v":2.0391553030303036},null,12.565594696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC325*Bilans!F325+AD325","v":3.902891666666667},3.755612735849057,165.48492965707553,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.727223513339766},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ325*Bilans!F325+AK325","v":12.550428223586096},{"v":0.16247695032414167,"d":"16.25%"},2.0391553030303036,null,10.511272920555792,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU325*Bilans!F325+AV325","v":2.996438293251609},2.883365150110039,127.0507671057169,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.879849679315846},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.60475},{"v":0.1396227462318974,"d":"13.96%"},2.0391553030303036,null,12.565594696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W325<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W325<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W325<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W325<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W325<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM325*Bilans!F325+BN325","v":2.9642824074074072},2.852422693920335,125.68733840682773,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":18.073806369732},null,{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F325<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F325<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F325<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F325<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F325<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F325<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F325<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F325*BT325+BU325","v":2.7293397759509657},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY325","v":3.0505716382369132}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.48124999999999996},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":14.71875},{"$f":"R342*Bilans!F342+S342","v":10.969010416666668},{"v":0.3431948218444265,"d":"34.32%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A16'!$C$39+'A16'!$C$40)","v":3.764507575757576},null,7.204502840909092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.06426470588235295},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.1698529411764707},{"$f":"AC342*Bilans!F342+AD342","v":2.669123774509804},2.5684021226415097,219.525999244211,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":38.93550250218558},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13750000000000007},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3625},{"$f":"AJ342*Bilans!F342+AK342","v":7.291145833333333},{"v":0.516312204118476,"d":"51.63%"},3.764507575757576,null,3.5266382575757573,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.0626798389957317},{"$f":"AU342*Bilans!F342+AV342","v":1.7940968205264025},1.7602459371202441,150.45142069282565,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":56.81139502377163},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.13687656250000002},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$6,0))))))","v":8.3531484375},{"$f":"BB342*Bilans!F342+BC342","v":7.286651888020833},{"v":0.5166306327802458,"d":"51.66%"},3.764507575757576,null,3.522144312263257,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W342<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W342<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W342<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W342<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W342<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.416252112611933},{"$f":"BM342*Bilans!F342+BN342","v":2.0093539644637852},1.9714416255116385,168.50270017179884,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":50.72533012321592},null,{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.03447054782494066},{"$f":"IF(Bilans!F342<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F342<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F342<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F342<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F342<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F342<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F342<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.0626798389957317},{"$f":"Bilans!F342*BT342+BU342","v":1.7940968205264025},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T342-BX342","v":2.0930232558139537},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY342","v":5.7246968145833605}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R352*Bilans!F352+S352","v":11.54849537037037},{"v":0.2328733774368628,"d":"23.29%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A16'!$C$39+'A16'!$C$40)","v":2.6893371212121218},null,8.859158249158249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC352*Bilans!F352+AD352","v":3.0931712962962963},2.97644785115304,177.59787862409473,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":23.454548643291997},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ352*Bilans!F352+AK352","v":9.070130896487521},{"v":0.2965047750582727,"d":"29.65%"},2.6893371212121218,null,6.3807937752754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU352*Bilans!F352+AV352","v":2.412133508450407},2.321109602471146,138.49533473035677,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.076667140046755},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB352*Bilans!F352+BC352","v":11.54849537037037},{"v":0.2328733774368628,"d":"23.29%"},2.6893371212121218,null,8.859158249158249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W352<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W352<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W352<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W352<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W352<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM352*Bilans!F352+BN352","v":3.0931712962962963},2.97644785115304,177.59787862409473,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":23.454548643291997},null,{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F352<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F352<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F352<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F352<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F352<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F352<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F352<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F352*BT352+BU352","v":2.1797371950173345},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY352","v":3.819747871743636}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R358*Bilans!F358+S358","v":11.383449074074074},{"v":0.30695115830454867,"d":"30.70%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A16'!$C$39+'A16'!$C$40)","v":3.4941628787878787},null,7.889286195286195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC358*Bilans!F358+AD358","v":2.7828842592592595},2.6778697589098535,211.5076478242091,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":34.509052531157494},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ358*Bilans!F358+AK358","v":7.677291926580114},{"v":0.4551296097899419,"d":"45.51%"},3.4941628787878787,null,4.183129047792235,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU358*Bilans!F358+AV358","v":2.1386814864212953},2.1386814864212953,168.92064639555124,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":43.209215008659946},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB358*Bilans!F358+BC358","v":11.383449074074074},{"v":0.30695115830454867,"d":"30.70%"},3.4941628787878787,null,7.889286195286195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W358<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W358<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W358<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W358<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W358<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM358*Bilans!F358+BN358","v":2.7828842592592595},2.6778697589098535,211.5076478242091,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":34.509052531157494},null,{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F358<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F358<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F358<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F358<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F358<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F358<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F358<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F358*BT358+BU358","v":1.8817728812707673},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY358","v":4.424575672493113}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R369*Bilans!F369+S369","v":11.431018518518519},{"v":0.2853811289354605,"d":"28.54%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A16'!$C$39+'A16'!$C$40)","v":3.26219696969697},null,8.168821548821548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC369*Bilans!F369+AD369","v":2.872314814814815},2.763925576519916,202.91736518963222,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":31.07795165841598},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ369*Bilans!F369+AK369","v":8.078734294484702},{"v":0.40380050275004714,"d":"40.38%"},3.26219696969697,null,4.816537324787732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU369*Bilans!F369+AV369","v":2.2174954983805977},2.2174954983805977,162.80045587110942,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":38.73610815321827},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB369*Bilans!F369+BC369","v":11.431018518518519},{"v":0.2853811289354605,"d":"28.54%"},3.26219696969697,null,8.168821548821548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W369<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W369<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W369<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W369<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W369<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM369*Bilans!F369+BN369","v":2.872314814814815},2.763925576519916,202.91736518963222,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":31.07795165841598},null,{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F369<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F369<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F369<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F369<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F369<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F369<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F369<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F369*BT369+BU369","v":1.9676517963828564},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY369","v":4.2314633752444}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"R370*Bilans!F370+S370","v":16.1815},{"v":0.11307759796775034,"d":"11.31%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A16'!$C$39+'A16'!$C$40)","v":1.829765151515152},null,14.351734848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.24200000000000008},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"AC370*Bilans!F370+AD370","v":4.276983333333334},4.115587735849057,160.6643140320755,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":11.097919162833065},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.033882528392796},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":7.437017551910061},{"$f":"AJ370*Bilans!F370+AK370","v":14.148638298726627},{"v":0.12932447016331108,"d":"12.93%"},1.829765151515152,null,12.318873147211475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.1693819108034603},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.158703592736162},{"$f":"AU370*Bilans!F370+AV370","v":3.2582744970352917},3.1353207424301863,122.39665114298963,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":14.567715315976807},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$5,0))))))","v":1.02},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.559999999999999},{"$f":"BB370*Bilans!F370+BC370","v":16.1815},{"v":0.11307759796775034,"d":"11.31%"},1.829765151515152,null,14.351734848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W370<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W370<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W370<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W370<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W370<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.706},{"$f":"BM370*Bilans!F370+BN370","v":3.0450092592592592},2.930103249475891,114.38537065303984,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":15.588003599589815},null,{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.15500514648207622},{"$f":"IF(Bilans!F370<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F370<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F370<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F370<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F370<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F370<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F370<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":1.962710155641697},{"$f":"Bilans!F370*BT370+BU370","v":2.9689518982211753},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY370","v":2.8043723162427767}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$5,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$5,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$6,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$6,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"R371*Bilans!F371+S371","v":11.58900462962963},{"v":0.21501408637403208,"d":"21.50%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A16'!$C$39+'A16'!$C$40)","v":2.4917992424242428},null,9.097205387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$10,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$10,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$11,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$11,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"AC371*Bilans!F371+AD371","v":3.169328703703704},3.0497313941299793,167.51204178876026,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":21.072143401356982},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$27,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$27,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$16,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$16,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$16,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.23441890096618362},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$28,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$28,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$17,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$17,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$17,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":9.035944806763286},{"$f":"AJ371*Bilans!F371+AK371","v":9.411991793729872},{"v":0.2647472816629783,"d":"26.47%"},2.4917992424242428,null,6.920192551305629,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$21,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$21,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$21,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.04602278070616187},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$22,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$22,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$22,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":2.4054218529307585},{"$f":"AU371*Bilans!F371+AV371","v":2.479250063646893},2.3856934574715387,131.0385507760924,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":26.93739930059474},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$16,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$16,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$5,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$5,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$5,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$5,0))))))","v":0.027777777777777776},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$17,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$17,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$6,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$6,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$6,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$6,0))))))","v":11.544444444444444},{"$f":"BB371*Bilans!F371+BC371","v":11.58900462962963},{"v":0.21501408637403208,"d":"21.50%"},2.4917992424242428,null,9.097205387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A16'!$O$3,'A16'!$N$21,IF(Bilans!W371<='A16'!$P$3,'A16'!$O$21,IF(Bilans!W371<='A16'!$Q$3,'A16'!$P$10,IF(Bilans!W371<='A16'!$R$3,'A16'!$Q$10,IF(Bilans!W371<='A16'!$S$3,'A16'!$R$10,IF(Bilans!W371<='A16'!$U$3,'A16'!$S$10,0))))))","v":0.0522222222222222},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$22,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$22,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$11,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$11,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$11,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$11,0))))))","v":3.0855555555555556},{"$f":"BM371*Bilans!F371+BN371","v":3.169328703703704},3.0497313941299793,167.51204178876026,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":21.072143401356982},null,{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$32,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$32,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$32,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$32,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$32,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$32,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$32,'A16'!$V$32))))))))","v":0.05014827159830028},{"$f":"IF(Bilans!F371<='A16'!$O$3,'A16'!$N$33,IF(Bilans!F371<='A16'!$P$3,'A16'!$O$33,IF(Bilans!F371<='A16'!$Q$3,'A16'!$P$33,IF(Bilans!F371<='A16'!$R$3,'A16'!$Q$33,IF(Bilans!F371<='A16'!$S$3,'A16'!$R$33,IF(Bilans!F371<='A16'!$U$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$V$3,'A16'!$S$33,IF(Bilans!F371<='A16'!$W$3,'A16'!$V$33,'A16'!$V$33))))))))","v":2.172423905409249},{"$f":"Bilans!F371*BT371+BU371","v":2.252870091098189},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A16'!BY371","v":3.6957508311405887}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.3777014312969693},{"$f":"SUM(AF7:AF372)/229","v":3.2516665725766165},{"$f":"SUM(AG7:AG372)/Z373","v":3.0905675322500126},{"$f":"SUM(AH7:AH372)","v":4729.961037791924},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.7000921145904915},{"$f":"SUM(AX7:AX372)/229","v":2.6076611545588437},{"$f":"SUM(AY7:AY372)/AR373","v":2.3982328193002065},{"$f":"SUM(AZ7:AZ372)","v":6191.642358656621},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.15226929265673},{"$f":"SUM(BP7:BP372)/229","v":3.033507403093464},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.8561120383159735},{"$f":"SUM(BR7:BR372)","v":5190.858018498168},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":995.6623420251692},null,{"$f":"SUM(BX7:BX372)","v":2561.8604651162873},{"$f":"SUM(BY7:BY372)","v":35.58139534883721},null,{"$f":"SUM(CA7:CA372)","v":1190.1380395339631},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.727842032945669}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A14","index":30,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5816.86765109233},null,null,"COP",{"$f":"K13","v":3.0907397805659604},{"$f":"L13","v":2.4793861103747257},{"$f":"M13","v":2.9059854323770073},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9975901671685532},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9975901671685532},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9975901671685532},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.0907397805659604},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.002409832831446801},{"$f":"1-L3","v":0.002409832831446801},{"$f":"1-M3","v":0.002409832831446801}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9975901671685532},null,null,"COP-Inst",{"$f":"K14","v":3.0931554347200976},{"$f":"L14","v":2.481801764528863},{"$f":"M14","v":2.9084010865311445}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.002409832831446801},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.0931554347200976},{"$nulls":10},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R7*Bilans!F7+S7","v":10.368796296296297},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3122761734126852,"d":"31.23%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A14'!$C$39+'A14'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":7.130868265993267},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC7*Bilans!F7+AD7","v":2.9132685185185188},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.803333857442348},{"$f":"AF7*Z7","v":204.17776332442347},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.39797539994436},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ7*Bilans!F7+AK7","v":8.141132070451498},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3977245427641685,"d":"39.77%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":4.903204040148467},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU7*Bilans!F7+AV7","v":2.2107877948964867},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.127361840372091},{"$f":"AX7*AR7","v":154.94407888512993},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":40.056971982471396},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB7*Bilans!F7+BC7","v":10.368796296296297},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3122761734126852,"d":"31.23%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":7.130868265993267},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W7<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W7<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W7<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W7<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W7<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM7*Bilans!F7+BN7","v":2.9132685185185188},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.803333857442348},{"$f":"BP7*BJ7","v":204.17776332442347},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.39797539994436},null,{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F7<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F7<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F7<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F7<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F7<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F7<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F7<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F7*BT7+BU7","v":1.9975324300243118},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY7","v":4.168165876298975}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R8*Bilans!F8+S8","v":11.291666666666666},{"v":0.20643072794364314,"d":"20.64%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A14'!$C$39+'A14'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":8.960719696969695},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC8*Bilans!F8+AD8","v":3.5068333333333332},3.3745,{"$f":"AF8*Z8","v":172.3234440909091},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":17.70562911677151},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ8*Bilans!F8+AK8","v":9.52883761212366},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2446202847167085,"d":"24.46%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":7.197890642426689},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU8*Bilans!F8+AV8","v":2.672409740759324},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5715640901646326},{"$f":"AX8*AR8","v":131.32042694256177},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":23.233970984063784},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB8*Bilans!F8+BC8","v":11.291666666666666},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.20643072794364314,"d":"20.64%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":8.960719696969695},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W8<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W8<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W8<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W8<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W8<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM8*Bilans!F8+BN8","v":3.0403148148148147},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.925585953878407},{"$f":"BP8*BJ8","v":149.39903617019252},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.42245430367167},null,{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F8<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F8<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F8<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F8<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F8<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F8<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F8<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F8*BT8+BU8","v":2.4436038444555943},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY8","v":3.4072816387645073}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3857.6395016715987},{"$nulls":9},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R9*Bilans!F9+S9","v":11.308333333333334},{"v":0.20592684397400685,"d":"20.59%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A14'!$C$39+'A14'!$C$40)","v":2.3286893939393942},null,8.97964393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC9*Bilans!F9+AD9","v":3.5107666666666666},3.378284905660377,172.33368384116636,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":17.66702761725948},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ9*Bilans!F9+AK9","v":9.54423600831356},{"v":0.24398908324469099,"d":"24.40%"},2.3286893939393942,null,7.215546614374166,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU9*Bilans!F9+AV9","v":2.6753785463988082},2.574420865402627,131.32682526243977,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":23.183564711334952},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB9*Bilans!F9+BC9","v":11.308333333333334},{"v":0.20592684397400685,"d":"20.59%"},2.3286893939393942,null,8.97964393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W9<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W9<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W9<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W9<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W9<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM9*Bilans!F9+BN9","v":3.041462962962963},2.9266907756813416,149.29688197465217,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.393084648096472},null,{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F9<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F9<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F9<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F9<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F9<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F9<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F9<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F9*BT9+BU9","v":2.446297927839285},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY9","v":3.403529233653876}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R10*Bilans!F10+S10","v":10.44462962962963},{"v":0.26575278323562934,"d":"26.58%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A14'!$C$39+'A14'!$C$40)","v":2.7756893939393943},null,7.6689402356902345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC10*Bilans!F10+AD10","v":3.148351851851852},3.0295461215932917,187.04472837373743,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":23.843839911333827},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ10*Bilans!F10+AK10","v":8.520450864277855},{"v":0.32576790103637854,"d":"32.58%"},2.7756893939393943,null,5.74476147033846,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU10*Bilans!F10+AV10","v":2.3960908381368804},2.3056723159430357,142.3526279994714,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":31.329695997034047},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB10*Bilans!F10+BC10","v":10.44462962962963},{"v":0.26575278323562934,"d":"26.58%"},2.7756893939393943,null,7.6689402356902345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W10<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W10<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W10<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W10<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W10<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM10*Bilans!F10+BN10","v":3.148351851851852},3.0295461215932917,187.04472837373743,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":23.843839911333827},null,{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F10<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F10<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F10<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F10<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F10<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F10<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F10<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F10*BT10+BU10","v":2.1813898115241033},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY10","v":3.8168540384859626}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.1541689595448723},{"$nulls":11},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R11*Bilans!F11+S11","v":10.463425925925925},{"v":0.25432563321816015,"d":"25.43%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A14'!$C$39+'A14'!$C$40)","v":2.6611174242424247},null,7.8023085016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC11*Bilans!F11+AD11","v":3.2066203703703704},3.0856158280922434,182.0218802518106,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":22.367927721207725},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ11*Bilans!F11+AK11","v":8.614470052491225},{"v":0.30891249351698125,"d":"30.89%"},2.6611174242424247,null,5.953352628248799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU11*Bilans!F11+AV11","v":2.4420206522733885},2.3498689295460906,138.61983627616462,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":29.371353844622202},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB11*Bilans!F11+BC11","v":10.463425925925925},{"v":0.25432563321816015,"d":"25.43%"},2.6611174242424247,null,7.8023085016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W11<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W11<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W11<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W11<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W11<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM11*Bilans!F11+BN11","v":3.2066203703703704},3.0856158280922434,182.0218802518106,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":22.367927721207725},null,{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F11<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F11<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F11<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F11<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F11<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F11<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F11<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F11*BT11+BU11","v":2.226961299246274},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY11","v":3.7387477341639914}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R12*Bilans!F12+S12","v":10.481203703703704},{"v":0.24355540260864608,"d":"24.36%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A14'!$C$39+'A14'!$C$40)","v":2.552753787878788},null,7.928449915824916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC12*Bilans!F12+AD12","v":3.2617314814814815},3.1386472746331235,176.9874638218506,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":21.020514615425476},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ12*Bilans!F12+AK12","v":8.703394604890079},{"v":0.29330553235452533,"d":"29.33%"},2.552753787878788,null,6.150640817011291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU12*Bilans!F12+AV12","v":2.485461658747327},2.391670652756862,134.86565583514508,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":27.585730013888355},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB12*Bilans!F12+BC12","v":10.481203703703704},{"v":0.24355540260864608,"d":"24.36%"},2.552753787878788,null,7.928449915824916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W12<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W12<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W12<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W12<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W12<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM12*Bilans!F12+BN12","v":3.2617314814814815},3.1386472746331235,176.9874638218506,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":21.020514615425476},null,{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F12<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F12<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F12<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F12<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F12<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F12<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F12<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F12*BT12+BU12","v":2.27006339600813},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY12","v":3.667759467100842}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":5040.24837437171},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.0907397805659604},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.4793861103747257},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9059854323770073},{"$nulls":4},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R13*Bilans!F13+S13","v":11.408333333333333},{"v":0.2029344577993227,"d":"20.29%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A14'!$C$39+'A14'!$C$40)","v":2.31514393939394},null,9.093189393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC13*Bilans!F13+AD13","v":3.5343666666666667},3.4009943396226414,172.38650927375647,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":17.437222894706863},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ13*Bilans!F13+AK13","v":9.636626385452953},{"v":0.24024423556451086,"d":"24.02%"},2.31514393939394,null,7.321482446059013,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU13*Bilans!F13+AV13","v":2.693191380235712},2.5915615168305908,131.35871420009371,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":22.883460793229954},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB13*Bilans!F13+BC13","v":11.408333333333333},{"v":0.2029344577993227,"d":"20.29%"},2.31514393939394,null,9.093189393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W13<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W13<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W13<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W13<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W13<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM13*Bilans!F13+BN13","v":3.0483518518518515},2.9333197064989514,148.68144262874023,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":20.217331316543817},null,{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F13<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F13<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F13<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F13<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F13<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F13<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F13<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F13*BT13+BU13","v":2.462462428141427},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY13","v":3.381187228067512}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.0931554347200976},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.481801764528863},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9084010865311445},{"$nulls":4},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R14*Bilans!F14+S14","v":10.403425925925927},{"v":0.29094691676773793,"d":"29.09%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A14'!$C$39+'A14'!$C$40)","v":3.026844696969697},null,7.37658122895623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC14*Bilans!F14+AD14","v":3.0206203703703705},2.9066346960167717,196.9765558401468,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.27843775656428},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ14*Bilans!F14+AK14","v":8.314349688145096},{"v":0.36405068471987445,"d":"36.41%"},3.026844696969697,null,5.2875049911754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU14*Bilans!F14+AV14","v":2.295407255423846},2.2087881137097387,149.68495209096216,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":35.89681289220442},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB14*Bilans!F14+BC14","v":10.403425925925927},{"v":0.29094691676773793,"d":"29.09%"},3.026844696969697,null,7.37658122895623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W14<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W14<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W14<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W14<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W14<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM14*Bilans!F14+BN14","v":3.0206203703703705},2.9066346960167717,196.9765558401468,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.27843775656428},null,{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F14<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F14<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F14<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F14<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F14<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F14<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F14<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F14*BT14+BU14","v":2.0814917226750103},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY14","v":4.0000382518589905}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.414096661417694},{"$nulls":4},{"$f":"F11","v":3.1541689595448723},{"$f":"F15","v":2.414096661417694},{"$f":"F28","v":2.9305151537037832},{"$nulls":4},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R15*Bilans!F15+S15","v":10.431944444444445},{"v":0.27348797521211315,"d":"27.35%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A14'!$C$39+'A14'!$C$40)","v":2.853011363636364},null,7.578933080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC15*Bilans!F15+AD15","v":3.109027777777778},2.9917059748427675,190.2602612028302,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":24.871165235505536},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ15*Bilans!F15+AK15","v":8.45699949095159},{"v":0.33735503551689827,"d":"33.74%"},2.853011363636364,null,5.603988127315226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU15*Bilans!F15+AV15","v":2.365093869975789},2.2758450446936838,144.73443456733546,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":32.694323284377404},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB15*Bilans!F15+BC15","v":10.431944444444445},{"v":0.27348797521211315,"d":"27.35%"},2.853011363636364,null,7.578933080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W15<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W15<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W15<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W15<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W15<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM15*Bilans!F15+BN15","v":3.109027777777778},2.9917059748427675,190.2602612028302,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":24.871165235505536},null,{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F15<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F15<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F15<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F15<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F15<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F15<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F15<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F15*BT15+BU15","v":2.150634669563821},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY15","v":3.8714369434565783}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.78948065445663},{"$f":"F19","v":2.78948065445663},{"$f":"F19","v":2.78948065445663},{"$nulls":4},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R16*Bilans!F16+S16","v":10.43212962962963},{"v":0.2733749173953493,"d":"27.34%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A14'!$C$39+'A14'!$C$40)","v":2.851882575757576},null,7.580247053872053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC16*Bilans!F16+AD16","v":3.109601851851852},2.992258385744235,190.21432927639606,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.855980896258256},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ16*Bilans!F16+AK16","v":8.457925788372412},{"v":0.33718462979164704,"d":"33.72%"},2.851882575757576,null,5.606043212614836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU16*Bilans!F16+AV16","v":2.3655463804598926},2.2762804793104627,144.70045992010876,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":32.67414448647265},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB16*Bilans!F16+BC16","v":10.43212962962963},{"v":0.2733749173953493,"d":"27.34%"},2.851882575757576,null,7.580247053872053,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W16<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W16<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W16<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W16<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W16<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM16*Bilans!F16+BN16","v":3.109601851851852},2.992258385744235,190.21432927639606,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.855980896258256},null,{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F16<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F16<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F16<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F16<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F16<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F16<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F16<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F16*BT16+BU16","v":2.1510836497384234},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY16","v":3.870628886347759}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2561.8604651162873},null,{"$f":"F17/F19","v":918.4005133799068},{"$nulls":9},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R17*Bilans!F17+S17","v":10.367592592592594},{"v":0.31302012714444616,"d":"31.30%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A14'!$C$39+'A14'!$C$40)","v":3.245265151515152},null,7.1223274410774415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC17*Bilans!F17+AD17","v":2.9095370370370373},2.7997431865828095,204.40925005241098,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.510548399355287},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ17*Bilans!F17+AK17","v":8.135111137216159},{"v":0.39892081334560403,"d":"39.89%"},3.245265151515152,null,4.889845985701006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU17*Bilans!F17+AV17","v":2.207846476749814},2.1245315153630284,155.11204593665474,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":40.2073112977115},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB17*Bilans!F17+BC17","v":10.367592592592594},{"v":0.31302012714444616,"d":"31.30%"},3.245265151515152,null,7.1223274410774415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W17<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W17<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W17<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W17<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W17<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM17*Bilans!F17+BN17","v":2.9095370370370373},2.7997431865828095,204.40925005241098,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.510548399355287},null,{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F17<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F17<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F17<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F17<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F17<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F17<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F17<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F17*BT17+BU17","v":1.9946140588893944},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY17","v":4.174264427005928}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":35.58139534883721},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5816.86765109233},{"$nulls":5},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R18*Bilans!F18+S18","v":10.429814814814815},{"v":0.27478842866620073,"d":"27.48%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A14'!$C$39+'A14'!$C$40)","v":2.8659924242424246},null,7.5638223905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC18*Bilans!F18+AD18","v":3.102425925925926},2.985353249475891,190.7863270930056,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.046189033511787},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ18*Bilans!F18+AK18","v":8.446347070612145},{"v":0.3393173877751525,"d":"33.93%"},2.8659924242424246,null,5.58035464636972,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU18*Bilans!F18+AV18","v":2.3598899994085984},2.2708375466007267,145.1234472894975,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":32.92693567186675},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB18*Bilans!F18+BC18","v":10.429814814814815},{"v":0.27478842866620073,"d":"27.48%"},2.8659924242424246,null,7.5638223905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W18<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W18<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W18<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W18<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W18<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM18*Bilans!F18+BN18","v":3.102425925925926},2.985353249475891,190.7863270930056,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.046189033511787},null,{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F18<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F18<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F18<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F18<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F18<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F18<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F18<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F18*BT18+BU18","v":2.14547139755589},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY18","v":3.880753908494374}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.78948065445663},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6301.848393768735},{"$nulls":5},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R19*Bilans!F19+S19","v":10.365925925925927},{"v":0.31405050216326474,"d":"31.41%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A14'!$C$39+'A14'!$C$40)","v":3.2554242424242426},null,7.110501683501685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC19*Bilans!F19+AD19","v":2.9043703703703705},2.794771488469602,204.7276824760816,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":30.6668962476284},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ19*Bilans!F19+AK19","v":8.126774460428766},{"v":0.40058011432157886,"d":"40.06%"},3.2554242424242426,null,4.871350218004524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU19*Bilans!F19+AV19","v":2.2037738823928823},2.2037738823928823,161.43485129464779,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":38.8909987351632},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB19*Bilans!F19+BC19","v":10.365925925925927},{"v":0.31405050216326474,"d":"31.41%"},3.2554242424242426,null,7.110501683501685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W19<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W19<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W19<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W19<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W19<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM19*Bilans!F19+BN19","v":2.9043703703703705},2.794771488469602,204.7276824760816,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":30.6668962476284},null,{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F19<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F19<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F19<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F19<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F19<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F19<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F19<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F19*BT19+BU19","v":1.9905732373179705},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY19","v":4.182738095507671}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7347.218363670114},{"$nulls":5},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R20*Bilans!F20+S20","v":10.352314814814815},{"v":0.32247764980424526,"d":"32.25%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A14'!$C$39+'A14'!$C$40)","v":3.338390151515152},null,7.013924663299663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC20*Bilans!F20+AD20","v":2.8621759259259263},2.7541692872117403,207.23746801624745,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.964865198655367},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ20*Bilans!F20+AK20","v":8.058691599998395},{"v":0.4142595742857087,"d":"41.43%"},3.338390151515152,null,4.7203014484832435,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU20*Bilans!F20+AV20","v":2.170514361811273},2.170514361811273,163.32035315448928,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":40.56027066622784},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB20*Bilans!F20+BC20","v":10.352314814814815},{"v":0.32247764980424526,"d":"32.25%"},3.338390151515152,null,7.013924663299663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W20<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W20<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W20<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W20<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W20<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM20*Bilans!F20+BN20","v":2.8621759259259263},2.7541692872117403,207.23746801624745,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.964865198655367},null,{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F20<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F20<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F20<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F20<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F20<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F20<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F20<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F20*BT20+BU20","v":1.9575731944846746},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY20","v":4.253249142911213}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R21*Bilans!F21+S21","v":10.46962962962963},{"v":0.2505631166625931,"d":"25.06%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A14'!$C$39+'A14'!$C$40)","v":2.6233030303030307},null,7.8463265993265985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC21*Bilans!F21+AD21","v":3.2258518518518517},3.1041215932914046,180.29641231027256,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":21.89250697628328},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ21*Bilans!F21+AK21","v":8.645501016088742},{"v":0.3034298446580743,"d":"30.34%"},2.6233030303030307,null,6.022197985785711,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU21*Bilans!F21+AV21","v":2.4571797534908564},2.3644559892081825,137.3344822706344,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":28.741073611237454},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB21*Bilans!F21+BC21","v":10.46962962962963},{"v":0.2505631166625931,"d":"25.06%"},2.6233030303030307,null,7.8463265993265985,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W21<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W21<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W21<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W21<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W21<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM21*Bilans!F21+BN21","v":3.2258518518518517},3.1041215932914046,180.29641231027256,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":21.89250697628328},null,{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F21<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F21<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F21<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F21<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F21<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F21<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F21<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F21*BT21+BU21","v":2.2420021350954635},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY21","v":3.713665737108402}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R22*Bilans!F22+S22","v":10.444907407407408},{"v":0.26558360968848094,"d":"26.56%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A14'!$C$39+'A14'!$C$40)","v":2.7739962121212125},null,7.6709111952861955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC22*Bilans!F22+AD22","v":3.149212962962963},3.030374737945493,186.97274388817425,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.82163079631528},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ22*Bilans!F22+AK22","v":8.521840310409086},{"v":0.3255160987624806,"d":"32.55%"},2.7739962121212125,null,5.747844098287874,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU22*Bilans!F22+AV22","v":2.396769603863036},2.3063254678682044,142.2992330377101,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":31.300208573139432},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB22*Bilans!F22+BC22","v":10.444907407407408},{"v":0.26558360968848094,"d":"26.56%"},2.7739962121212125,null,7.6709111952861955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W22<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W22<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W22<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W22<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W22<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM22*Bilans!F22+BN22","v":3.149212962962963},3.030374737945493,186.97274388817425,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.82163079631528},null,{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F22<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F22<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F22<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F22<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F22<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F22<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F22<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F22*BT22+BU22","v":2.1820632817860073},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY22","v":3.8156760077155423}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R23*Bilans!F23+S23","v":10.375925925925927},{"v":0.307873217269969,"d":"30.79%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A14'!$C$39+'A14'!$C$40)","v":3.1944696969696973},null,7.181456228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC23*Bilans!F23+AD23","v":2.9353703703703706},2.824601677148847,202.78072222222224,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.73706498721213},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ23*Bilans!F23+AK23","v":8.176794521153122},{"v":0.39067506083290954,"d":"39.07%"},3.1944696969696973,null,4.982324824183424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU23*Bilans!F23+AV23","v":2.2282094485344723},2.1441260731180773,153.92875999466781,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":39.17463841769999},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB23*Bilans!F23+BC23","v":10.375925925925927},{"v":0.307873217269969,"d":"30.79%"},3.1944696969696973,null,7.181456228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W23<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W23<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W23<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W23<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W23<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM23*Bilans!F23+BN23","v":2.9353703703703706},2.824601677148847,202.78072222222224,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.73706498721213},null,{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F23<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F23<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F23<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F23<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F23<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F23<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F23<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F23*BT23+BU23","v":2.0148181667465144},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY23","v":4.13240591585127}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R24*Bilans!F24+S24","v":10.355555555555556},{"v":0.3204691767460008,"d":"32.05%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A14'!$C$39+'A14'!$C$40)","v":3.318636363636364},null,7.036919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC24*Bilans!F24+AD24","v":2.8722222222222227},2.763836477987422,206.65456603773592,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.6523659533094},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ24*Bilans!F24+AK24","v":8.074901804862769},{"v":0.41098163715599056,"d":"41.10%"},3.318636363636364,null,4.756265441226406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU24*Bilans!F24+AV24","v":2.1784332952830847},2.1784332952830847,162.88343788222107,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":40.158201688243786},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB24*Bilans!F24+BC24","v":10.355555555555556},{"v":0.3204691767460008,"d":"32.05%"},3.318636363636364,null,7.036919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W24<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W24<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W24<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W24<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W24<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM24*Bilans!F24+BN24","v":2.8722222222222227},2.763836477987422,206.65456603773592,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":31.6523659533094},null,{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F24<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F24<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F24<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F24<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F24<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F24<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F24<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F24*BT24+BU24","v":1.965430347540221},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY24","v":4.236246032350185}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R25*Bilans!F25+S25","v":10.425740740740741},{"v":0.2772777330131813,"d":"27.73%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A14'!$C$39+'A14'!$C$40)","v":2.890825757575758},null,7.534914983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC25*Bilans!F25+AD25","v":3.0897962962962966},2.9732002096436063,191.78168457728233,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.383101203005836},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ25*Bilans!F25+AK25","v":8.425968527354074},{"v":0.34308527835001734,"d":"34.31%"},2.890825757575758,null,5.535142769778316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU25*Bilans!F25+AV25","v":2.349934768758321},2.261257985031592,145.85895165303145,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":33.37480390019605},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB25*Bilans!F25+BC25","v":10.425740740740741},{"v":0.2772777330131813,"d":"27.73%"},2.890825757575758,null,7.534914983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W25<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W25<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W25<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W25<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W25<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM25*Bilans!F25+BN25","v":3.0897962962962966},2.9732002096436063,191.78168457728233,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.383101203005836},null,{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F25<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F25<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F25<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F25<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F25<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F25<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F25<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F25*BT25+BU25","v":2.1355938337146316},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY25","v":3.8987031991685708}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":4152.050453623627},{"$nulls":9},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R26*Bilans!F26+S26","v":8.553958333333334},{"v":0.49260996924602957,"d":"49.26%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A14'!$C$39+'A14'!$C$40)","v":4.213765151515152},null,4.340193181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC26*Bilans!F26+AD26","v":2.3872064393939394},2.3872064393939394,229.77816861742426,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":47.175300024991174},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ26*Bilans!F26+AK26","v":6.7483955712788255},{"v":0.6244099218855721,"d":"62.44%"},4.213765151515152,null,2.5346304197636735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU26*Bilans!F26+AV26","v":1.6497238787119346},1.4318358192594147,137.8199249469957,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":78.65229971565365},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB26*Bilans!F26+BC26","v":6.82281757730608},{"v":0.6175989763423976,"d":"61.76%"},4.213765151515152,null,2.609052425790928,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W26<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W26<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W26<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W26<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W26<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM26*Bilans!F26+BN26","v":1.6439919797261258},1.4268609635358827,137.34107518418287,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":78.92652674506216},null,{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F26<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F26<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F26<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F26<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F26<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F26<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F26<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F26*BT26+BU26","v":1.6497238787119346},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY26","v":6.011378418873935}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R27*Bilans!F27+S27","v":7.962500000000001},{"v":0.5528756957328385,"d":"55.29%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A14'!$C$39+'A14'!$C$40)","v":4.402272727272727},null,3.560227272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC27*Bilans!F27+AD27","v":2.28125},2.2382075471698117,225.56248713550605,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":52.68075915317558},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ27*Bilans!F27+AK27","v":6.44500786163522},{"v":0.6830515682498776,"d":"68.31%"},4.402272727272727,null,2.042735134362493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU27*Bilans!F27+AV27","v":1.588407299509642},1.3786176561781798,138.93458081208027,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":85.52804484903054},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB27*Bilans!F27+BC27","v":6.49281643081761},{"v":0.6780220531690543,"d":"67.80%"},4.402272727272727,null,2.090543703544883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W27<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W27<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W27<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W27<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W27<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM27*Bilans!F27+BN27","v":1.5481216093557553},1.3436527175540516,135.41087787015633,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":87.75368157771727},null,{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F27<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F27<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F27<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F27<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F27<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F27<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F27<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F27*BT27+BU27","v":1.588407299509642},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T27-BX27","v":2.0930232558139537},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY27","v":6.148901609749199}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.9305151537037832},{"$nulls":11},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R28*Bilans!F28+S28","v":9.017916666666668},{"v":0.45086843111146574,"d":"45.09%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A14'!$C$39+'A14'!$C$40)","v":4.0658939393939395},null,4.952022727272729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC28*Bilans!F28+AD28","v":2.47032196969697},2.47032196969697,229.01142277548215,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":43.907214401263474},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ28*Bilans!F28+AK28","v":6.986382337526205},{"v":0.5819741524243038,"d":"58.20%"},4.0658939393939395,null,2.9204883981322656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU28*Bilans!F28+AV28","v":1.6978225126969666},1.6657881256649485,154.4270396250532,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":65.1132966386943},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB28*Bilans!F28+BC28","v":7.081680752096437},{"v":0.5741425068039513,"d":"57.41%"},4.0658939393939395,null,3.0157868127024976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W28<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W28<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W28<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W28<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W28<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM28*Bilans!F28+BN28","v":1.7191956834298292},1.686758029025493,156.37105642244734,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":64.30380321135976},null,{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F28<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F28<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F28<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F28<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F28<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F28<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F28<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F28*BT28+BU28","v":1.6978225126969666},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T28-BX28","v":2.0930232558139537},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY28","v":5.910453048633917}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R29*Bilans!F29+S29","v":10.32638888888889},{"v":0.33859081738705143,"d":"33.86%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A14'!$C$39+'A14'!$C$40)","v":3.496420454545455},null,6.829968434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC29*Bilans!F29+AD29","v":2.7818055555555556},2.6768317610062895,211.57069868138942,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":34.54611614228887},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ29*Bilans!F29+AK29","v":7.929009961083401},{"v":0.4409655772544537,"d":"44.10%"},3.496420454545455,null,4.432589506537946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU29*Bilans!F29+AV29","v":2.1071628940367795},2.1071628940367795,166.54536613808972,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":43.88561566397667},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB29*Bilans!F29+BC29","v":10.32638888888889},{"v":0.33859081738705143,"d":"33.86%"},3.496420454545455,null,6.829968434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W29<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W29<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W29<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W29<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W29<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM29*Bilans!F29+BN29","v":2.7818055555555556},2.6768317610062895,211.57069868138942,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":34.54611614228887},null,{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F29<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F29<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F29<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F29<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F29<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F29<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F29<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F29*BT29+BU29","v":1.8947159700403011},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY29","v":4.394350732923209}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R30*Bilans!F30+S30","v":10.3925},{"v":0.29766111925120825,"d":"29.77%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A14'!$C$39+'A14'!$C$40)","v":3.093443181818182},null,7.299056818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC30*Bilans!F30+AD30","v":2.9867500000000002},2.874042452830189,199.36161261277877,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.23846217406737},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ30*Bilans!F30+AK30","v":8.259698140316635},{"v":0.37452254661931206,"d":"37.45%"},3.093443181818182,null,5.1662549584984525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU30*Bilans!F30+AV30","v":2.2687091368617383},2.183097471319786,151.43333458578772,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":37.17586601474322},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB30*Bilans!F30+BC30","v":10.3925},{"v":0.29766111925120825,"d":"29.77%"},3.093443181818182,null,7.299056818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W30<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W30<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W30<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W30<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W30<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM30*Bilans!F30+BN30","v":2.9867500000000002},2.874042452830189,199.36161261277877,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":28.23846217406737},null,{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F30<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F30<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F30<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F30<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F30<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F30<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F30<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F30*BT30+BU30","v":2.055001892373453},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY30","v":4.051600410942505}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R31*Bilans!F31+S31","v":10.406018518518518},{"v":0.2893557859144904,"d":"28.94%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A14'!$C$39+'A14'!$C$40)","v":3.011041666666667},null,7.394976851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC31*Bilans!F31+AD31","v":3.0286574074074077},2.9143684486373167,196.39531561487522,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":27.053787444864874},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ31*Bilans!F31+AK31","v":8.327317852036597},{"v":0.361586013668286,"d":"36.16%"},3.011041666666667,null,5.316276185369929,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU31*Bilans!F31+AV31","v":2.3017424022012953},2.2148841983446426,149.2580258298114,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":35.597664475813865},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB31*Bilans!F31+BC31","v":10.406018518518518},{"v":0.2893557859144904,"d":"28.94%"},3.011041666666667,null,7.394976851851851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W31<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W31<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W31<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W31<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W31<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM31*Bilans!F31+BN31","v":3.0286574074074077},2.9143684486373167,196.39531561487522,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.053787444864874},null,{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F31<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F31<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F31<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F31<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F31<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F31<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F31<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F31*BT31+BU31","v":2.0877774451194475},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY31","v":3.987995239191575}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R37*Bilans!F37+S37","v":10.376944444444446},{"v":0.3072447174315633,"d":"30.72%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A14'!$C$39+'A14'!$C$40)","v":3.188261363636364},null,7.188683080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC37*Bilans!F37+AD37","v":2.938527777777778},2.8276399371069183,202.5775233160378,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.643460801492502},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ37*Bilans!F37+AK37","v":8.181889156967639},{"v":0.38967300857666387,"d":"38.97%"},3.188261363636364,null,4.9936277933312745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU37*Bilans!F37+AV37","v":2.230698256197042},2.1465209635103615,153.78085972953994,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":39.04971582447769},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB37*Bilans!F37+BC37","v":10.376944444444446},{"v":0.3072447174315633,"d":"30.72%"},3.188261363636364,null,7.188683080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W37<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W37<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W37<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W37<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W37<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM37*Bilans!F37+BN37","v":2.938527777777778},2.8276399371069183,202.5775233160378,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.643460801492502},null,{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F37<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F37<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F37<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F37<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F37<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F37<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F37<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F37*BT37+BU37","v":2.017287557706829},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY37","v":4.127347377828781}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R44*Bilans!F44+S44","v":10.460648148148149},{"v":0.2560117886097085,"d":"25.60%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A14'!$C$39+'A14'!$C$40)","v":2.6780492424242426},null,7.782598905723907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC44*Bilans!F44+AD44","v":3.1980092592592593},3.0773296645702306,182.78359057199353,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.582656019218728},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ44*Bilans!F44+AK44","v":8.600575591178904},{"v":0.3113802342683852,"d":"31.14%"},2.6780492424242426,null,5.922526348754662,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU44*Bilans!F44+AV44","v":2.4352329950118357},2.343337410294408,139.18678609790962,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":29.65611224718863},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB44*Bilans!F44+BC44","v":10.460648148148149},{"v":0.2560117886097085,"d":"25.60%"},2.6780492424242426,null,7.782598905723907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W44<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W44<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W44<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W44<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W44<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM44*Bilans!F44+BN44","v":3.1980092592592593},3.0773296645702306,182.78359057199353,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.582656019218728},null,{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F44<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F44<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F44<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F44<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F44<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F44<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F44<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F44*BT44+BU44","v":2.220226596627234},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY44","v":3.750088628014851}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R61*Bilans!F61+S61","v":9.202083333333334},{"v":0.4354662769876716,"d":"43.55%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A14'!$C$39+'A14'!$C$40)","v":4.00719696969697},null,5.194886363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC61*Bilans!F61+AD61","v":2.5033143939393945},2.5033143939393945,228.54350120523424,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":42.67012793644789},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ61*Bilans!F61+AK61","v":7.0808503668763105},{"v":0.5659203008218248,"d":"56.59%"},4.00719696969697,null,3.0736533971793403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU61*Bilans!F61+AV61","v":1.7169151002330099},1.6845204757003118,153.79059390243594,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":63.410772973916},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB61*Bilans!F61+BC61","v":7.184435600104823},{"v":0.5577608587149844,"d":"55.78%"},4.00719696969697,null,3.177238630407853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W61<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W61<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W61<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W61<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W61<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM61*Bilans!F61+BN61","v":1.7490475352816812},1.7160466383895743,156.668817915374,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":62.24582890986444},null,{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F61<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F61<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F61<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F61<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F61<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F61<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F61<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F61*BT61+BU61","v":1.7169151002330099},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T61-BX61","v":2.0930232558139537},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY61","v":5.8719588893015064}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R71*Bilans!F71+S71","v":10.473333333333333},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.24831896302297327,"d":"24.83%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A14'!$C$39+'A14'!$C$40)","v":2.600727272727273},null,7.87260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC71*Bilans!F71+AD71","v":3.2373333333333334},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.115169811320755},179.25026931046312,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":21.61136645552335},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ71*Bilans!F71+AK71","v":8.664026964505169},{"v":0.30017534379589844,"d":"30.02%"},2.600727272727273,null,6.063299691777896,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU71*Bilans!F71+AV71","v":2.466229963172927},2.37316468154376,136.55448468295327,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":28.36848065674154},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB71*Bilans!F71+BC71","v":10.473333333333333},{"v":0.24831896302297327,"d":"24.83%"},2.600727272727273,null,7.87260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W71<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W71<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W71<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W71<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W71<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM71*Bilans!F71+BN71","v":3.2373333333333334},3.115169811320755,179.25026931046312,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":21.61136645552335},null,{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F71<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F71<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F71<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F71<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F71<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F71<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F71<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F71*BT71+BU71","v":2.250981738587517},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY71","v":3.6988512029655434}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R77*Bilans!F77+S77","v":10.339722222222223},{"v":0.3302939531521322,"d":"33.03%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A14'!$C$39+'A14'!$C$40)","v":3.4151477272727275},null,6.924574494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC77*Bilans!F77+AD77","v":2.8231388888888893},2.71660534591195,209.41545022855922,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":33.20025960450863},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ77*Bilans!F77+AK77","v":7.995703375382541},{"v":0.4271228642357353,"d":"42.71%"},3.4151477272727275,null,4.580555648109813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU77*Bilans!F77+AV77","v":2.1397436488922335},2.1397436488922335,164.9468077064554,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":42.15084492666494},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB77*Bilans!F77+BC77","v":10.339722222222223},{"v":0.3302939531521322,"d":"33.03%"},3.4151477272727275,null,6.924574494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W77<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W77<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W77<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W77<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W77<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM77*Bilans!F77+BN77","v":2.8231388888888893},2.71660534591195,209.41545022855922,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":33.20025960450863},null,{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F77<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F77<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F77<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F77<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F77<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F77<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F77<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F77*BT77+BU77","v":1.9270425426116933},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY77","v":4.320634509886707}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R94*Bilans!F94+S94","v":13.8125},{"v":0.1440353763883176,"d":"14.40%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A14'!$C$39+'A14'!$C$40)","v":1.9894886363636366},null,11.823011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC94*Bilans!F94+AD94","v":4.10175},3.9469669811320753,169.21185670883364,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":12.708364598519806},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ94*Bilans!F94+AK94","v":11.857845035845912},{"v":0.16777826243718583,"d":"16.78%"},1.9894886363636366,null,9.868356399482275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU94*Bilans!F94+AV94","v":3.1214415937312783},3.00365134491123,128.77062904454203,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":16.699506598702076},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB94*Bilans!F94+BC94","v":13.8125},{"v":0.1440353763883176,"d":"14.40%"},1.9894886363636366,null,11.823011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W94<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W94<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W94<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W94<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W94<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM94*Bilans!F94+BN94","v":3.213972222222222},3.0926902515723267,132.58784838979417,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.218725890523412},null,{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F94<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F94<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F94<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F94<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F94<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F94<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F94<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F94*BT94+BU94","v":2.851083956238767},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY94","v":2.920309131342407}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R104*Bilans!F104+S104","v":15.55432016227428},{"v":0.1116863049834857,"d":"11.17%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A14'!$C$39+'A14'!$C$40)","v":1.737204545454546},null,13.817115616819734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC104*Bilans!F104+AD104","v":4.510736250000001},4.3405197877358495,159.8029440615309,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.924009171327295},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ104*Bilans!F104+AK104","v":13.415630524652267},{"v":0.12949108446765117,"d":"12.95%"},1.737204545454546,null,11.678425979197721,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU104*Bilans!F104+AV104","v":3.4315816237979995},3.3020879776169427,121.57147212284225,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":13.044885076897586},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB104*Bilans!F104+BC104","v":15.55432016227428},{"v":0.1116863049834857,"d":"11.17%"},1.737204545454546,null,13.817115616819734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W104<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W104<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W104<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W104<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W104<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM104*Bilans!F104+BN104","v":4.564827777777776},4.392570125786161,161.71925769828465,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.806413318013622},null,{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F104<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F104<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F104<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F104<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F104<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F104<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F104<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F104*BT104+BU104","v":3.1327116742787995},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY104","v":2.657776194339588}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F116<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F116<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F116<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F116<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F116<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F116<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F116<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F116*BT116+BU116","v":3.1664327235792964},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY116","v":2.629472102668345}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F119<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F119<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F119<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F119<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F119<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F119<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F119<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F119*BT119+BU119","v":3.29872492997069},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY119","v":2.524019640431761}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F136<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F136<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F136<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F136<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F136<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F136<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F136<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F136*BT136+BU136","v":3.5178901758000007},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY136","v":2.366772723294151}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F142<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F142<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F142<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F142<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F142<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F142<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F142<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F142*BT142+BU142","v":2.5830226595615726},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY142","v":3.2233733919473715}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F152<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F152<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F152<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F152<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F152<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F152<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F152<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F152*BT152+BU152","v":3.2458879459935925},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY152","v":2.565105958726877}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F169<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F169<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F169<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F169<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F169<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F169<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F169<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F169*BT169+BU169","v":3.3625446266637935},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY169","v":2.4761147987762877}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F175<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F175<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F175<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F175<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F175<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F175<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F175<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F175*BT175+BU175","v":3.435727093231035},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY175","v":2.423372487306}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F185<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F185<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F185<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F185<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F185<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F185<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F185<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F185*BT185+BU185","v":3.611326797605173},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY185","v":2.3055367121993138}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F201<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F201<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F201<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F201<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F201<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F201<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F201<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F201*BT201+BU201","v":3.549991101082759},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY201","v":2.3453710937721604}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F211<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F211<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F211<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F211<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F211<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F211<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F211<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F211*BT211+BU211","v":3.4448987861689657},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY211","v":2.4169205043284343}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F217<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F217<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F217<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F217<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F217<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F217<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F217<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F217*BT217+BU217","v":3.5866778728344837},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY217","v":2.3213811796954014}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F234<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F234<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F234<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F234<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F234<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F234<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F234<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F234*BT234+BU234","v":3.507763098181035},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY234","v":2.3736057078499435}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F244<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F244<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F244<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F244<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F244<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F244<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F244<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F244*BT244+BU244","v":3.301973237886207},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY244","v":2.521536642422309}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"R250*Bilans!F250+S250","v":16.125975203351228},{"v":0.09225751655213067,"d":"9.23%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A14'!$C$39+'A14'!$C$40)","v":1.4877424242424246},null,14.638232779108803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.061350000000000314},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"AC250*Bilans!F250+AD250","v":4.623722500000001},4.449242405660379,137.16771650701548,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":8.107101957918172},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":-7.4407166910687534E-3},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.469017666910686},{"$f":"AJ250*Bilans!F250+AK250","v":13.401927204746215},{"v":0.11100958851019196,"d":"11.10%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":11.91418478050379},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.05456262325124225},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.040094801970336},{"$f":"AU250*Bilans!F250+AV250","v":3.532067788285704},3.3987822113692623,104.78260169530814,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":10.612760563922736},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.3104009272815998},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.327193509028803},{"$f":"BB250*Bilans!F250+BC250","v":16.125975203351228},{"v":0.09225751655213067,"d":"9.23%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":14.638232779108803},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W250<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W250<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W250<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W250<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W250<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.070549999999998},{"$f":"BM250*Bilans!F250+BN250","v":4.691698148148146},4.5146529350104805,139.18428744840855,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.989642246574615},null,{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05058157395074536},{"$f":"IF(Bilans!F250<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F250<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F250<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F250<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F250<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F250<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F250<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.7697888811822016},{"$f":"Bilans!F250*BT250+BU250","v":3.225866072971422},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY250","v":2.5810267144657333}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R260*Bilans!F260+S260","v":17.16239130563689},{"v":0.061364356059355626,"d":"6.14%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A14'!$C$39+'A14'!$C$40)","v":1.0531590909090915},null,16.1092322147278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC260*Bilans!F260+AD260","v":4.829958157500001},4.647695585518869,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ260*Bilans!F260+AK260","v":17.16239130563689},{"v":0.061364356059355626,"d":"6.14%"},1.0531590909090915,null,16.1092322147278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU260*Bilans!F260+AV260","v":4.829958157500001},4.647695585518869,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB260*Bilans!F260+BC260","v":17.16239130563689},{"v":0.061364356059355626,"d":"6.14%"},1.0531590909090915,null,16.1092322147278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W260<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W260<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W260<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W260<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W260<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM260*Bilans!F260+BN260","v":4.8704496666666675},4.686659113207548,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F260<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F260<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F260<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F260<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F260<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F260<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F260<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F260*BT260+BU260","v":3.377639704624138},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY260","v":2.465048744017659}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A14'!$C$39+'A14'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W277<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W277<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W277<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W277<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W277<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.0396481481481472},1.000416142557651,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F277<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F277<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F277<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F277<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F277<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F277<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F277<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F277*BT277+BU277","v":3.509100636734483},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY277","v":2.3727009777000876}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R286*Bilans!F286+S286","v":16.8652603886652},{"v":0.06970734804353779,"d":"6.97%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A14'!$C$39+'A14'!$C$40)","v":1.1756325757575763},null,15.689627812907622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC286*Bilans!F286+AD286","v":4.770665891250001},4.590640763278303,107.14013011219537,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.948280137962049},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ286*Bilans!F286+AK286","v":16.8652603886652},{"v":0.06970734804353779,"d":"6.97%"},1.1756325757575763,null,15.689627812907622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU286*Bilans!F286+AV286","v":4.770665891250001},4.590640763278303,107.14013011219537,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.948280137962049},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB286*Bilans!F286+BC286","v":16.8652603886652},{"v":0.06970734804353779,"d":"6.97%"},1.1756325757575763,null,15.689627812907622,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W286<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W286<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W286<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W286<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W286<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM286*Bilans!F286+BN286","v":4.80816262962963},4.626722530398323,107.9822359146882,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.901892126298833},null,{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F286<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F286<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F286<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F286<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F286<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F286<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F286<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F286*BT286+BU286","v":3.3361760094672412},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY286","v":2.4956856256985986}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"R292*Bilans!F292+S292","v":17.425290550146407},{"v":0.05421978197875829,"d":"5.42%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A14'!$C$39+'A14'!$C$40)","v":0.9447954545454553},null,16.48049509560095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AC292*Bilans!F292+AD292","v":4.882419517500001},4.698177271556604,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"AJ292*Bilans!F292+AK292","v":17.425290550146407},{"v":0.05421978197875829,"d":"5.42%"},0.9447954545454553,null,16.48049509560095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.0655767},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"AU292*Bilans!F292+AV292","v":4.882419517500001},4.698177271556604,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.32862405563689556},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.144962225475844},{"$f":"BB292*Bilans!F292+BC292","v":17.425290550146407},{"v":0.05421978197875829,"d":"5.42%"},0.9447954545454553,null,16.48049509560095,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W292<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W292<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W292<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W292<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W292<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$11,0))))))","v":4.028283000000001},{"$f":"BM292*Bilans!F292+BN292","v":4.925560777777778},4.7396905597484285,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.045858464689655286},{"$f":"IF(Bilans!F292<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F292<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F292<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F292<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F292<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F292<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F292<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.8170199737931023},{"$f":"Bilans!F292*BT292+BU292","v":3.4143264763758623},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY292","v":2.4385619152816314}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R309*Bilans!F309+S309","v":10.335925925925926},{"v":0.33265407506099803,"d":"33.27%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A14'!$C$39+'A14'!$C$40)","v":3.438287878787879},null,6.897638047138047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC309*Bilans!F309+AD309","v":2.8113703703703705},2.705280922431866,210.04489698723083,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":33.57942512682103},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ309*Bilans!F309+AK309","v":7.976714278255702},{"v":0.43104062134462484,"d":"43.10%"},3.438287878787879,null,4.538426399467824,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU309*Bilans!F309+AV309","v":2.130467183968111},2.130467183968111,165.4148951706615,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":42.6393698365353},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB309*Bilans!F309+BC309","v":10.335925925925926},{"v":0.33265407506099803,"d":"33.27%"},3.438287878787879,null,6.897638047138047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W309<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W309<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W309<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W309<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W309<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM309*Bilans!F309+BN309","v":2.8113703703703705},2.705280922431866,210.04489698723083,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":33.57942512682103},null,{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F309<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F309<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F309<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F309<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F309<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F309<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F309<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F309*BT309+BU309","v":1.9178384490323386},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY309","v":4.341370106449207}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R315*Bilans!F315+S315","v":11.533333333333333},{"v":0.1992669469259065,"d":"19.93%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A14'!$C$39+'A14'!$C$40)","v":2.2982121212121216},null,9.23512121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC315*Bilans!F315+AD315","v":3.5638666666666667},3.4293811320754717,172.4317774161235,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":17.154246974435225},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ315*Bilans!F315+AK315","v":9.752114356877197},{"v":0.235662958524622,"d":"23.57%"},2.2982121212121216,null,7.453902235665075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU315*Bilans!F315+AV315","v":2.715457422531842},2.6129873311155465,131.38290336291232,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":22.513867636692922},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB315*Bilans!F315+BC315","v":11.533333333333333},{"v":0.1992669469259065,"d":"19.93%"},2.2982121212121216,null,9.23512121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W315<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W315<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W315<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W315<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W315<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM315*Bilans!F315+BN315","v":3.0569629629629627},2.941605870020964,147.90608249437773,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":19.99875357492119},null,{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F315<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F315<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F315<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F315<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F315<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F315<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F315<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F315*BT315+BU315","v":2.482668053519105},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY315","v":3.3536688482481556}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R325*Bilans!F325+S325","v":13.445833333333333},{"v":0.15165704144012174,"d":"15.17%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A14'!$C$39+'A14'!$C$40)","v":2.0391553030303036},null,11.406678030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC325*Bilans!F325+AD325","v":4.015216666666666},3.863699056603773,170.24757651260722,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.343206781705721},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ325*Bilans!F325+AK325","v":11.519080319668129},{"v":0.177024141375989,"d":"17.70%"},2.0391553030303036,null,9.479925016637825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU325*Bilans!F325+AV325","v":3.05612786966263},2.9408022896753607,129.58164067261623,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.530636328577053},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB325*Bilans!F325+BC325","v":13.445833333333333},{"v":0.15165704144012174,"d":"15.17%"},2.0391553030303036,null,11.406678030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W325<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W325<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W325<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W325<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W325<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM325*Bilans!F325+BN325","v":3.1887129629629625},3.0683841719077565,135.20332754283402,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.801721220746575},null,{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F325<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F325<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F325<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F325<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F325<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F325<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F325<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F325*BT325+BU325","v":2.791814121797578},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY325","v":2.9823068973757385}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.42500000000000004},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":13.275000000000002},{"$f":"R342*Bilans!F342+S342","v":9.96354166666667},{"v":0.3778282564273154,"d":"37.78%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A14'!$C$39+'A14'!$C$40)","v":3.764507575757576},null,6.199034090909094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.07613636363636361},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.2329545454545454},{"$f":"AC342*Bilans!F342+AD342","v":2.639725378787879},2.5401131003430537,217.10808507377595,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":39.36912386272152},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.2180031446540882},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.170047169811323},{"$f":"AJ342*Bilans!F342+AK342","v":7.471439334381552},{"v":0.5038530606056487,"d":"50.39%"},3.764507575757576,null,3.706931758623976,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.1391550168955042},{"$f":"AU342*Bilans!F342+AV342","v":1.7958556063916502},1.7619715383465249,150.59891096709265,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":56.75575631974821},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.23712657232704415},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$6,0))))))","v":9.456898584905662},{"$f":"BB342*Bilans!F342+BC342","v":7.609287375524111},{"v":0.49472537834047636,"d":"49.47%"},3.764507575757576,null,3.8447797997665347,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W342<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W342<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W342<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W342<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W342<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.409232720466866},{"$f":"BM342*Bilans!F342+BN342","v":1.872473461207607},1.872473461207607,160.04371122661635,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":53.4063789658377},null,{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.04405981739086898},{"$f":"IF(Bilans!F342<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F342<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F342<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F342<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F342<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F342<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F342<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.1391550168955042},{"$f":"Bilans!F342*BT342+BU342","v":1.7958556063916502},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T342-BX342","v":2.0930232558139537},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY342","v":5.721488574706058}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R352*Bilans!F352+S352","v":10.458796296296297},{"v":0.2571363897932001,"d":"25.71%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A14'!$C$39+'A14'!$C$40)","v":2.6893371212121218},null,7.769459175084176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC352*Bilans!F352+AD352","v":3.1922685185185187},3.0718055555555557,183.2876561237374,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.72645180383662},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ352*Bilans!F352+AK352","v":8.59131261697069},{"v":0.3130298292137327,"d":"31.30%"},2.6893371212121218,null,5.901975495758569,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU352*Bilans!F352+AV352","v":2.4307078901708},2.338983064126619,139.56180356583508,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":29.846834711972814},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB352*Bilans!F352+BC352","v":10.458796296296297},{"v":0.2571363897932001,"d":"25.71%"},2.6893371212121218,null,7.769459175084176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W352<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W352<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W352<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W352<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W352<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM352*Bilans!F352+BN352","v":3.1922685185185187},3.0718055555555557,183.2876561237374,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.72645180383662},null,{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F352<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F352<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F352<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F352<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F352<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F352<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F352<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F352*BT352+BU352","v":2.2157367948812072},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY352","v":3.7576875244671344}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R358*Bilans!F358+S358","v":10.32675925925926},{"v":0.3383600596338987,"d":"33.84%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A14'!$C$39+'A14'!$C$40)","v":3.4941628787878787},null,6.832596380471381,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC358*Bilans!F358+AD358","v":2.782953703703704},2.6779365828092248,211.51292581270255,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":34.508191409401086},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ358*Bilans!F358+AK358","v":7.930862555925044},{"v":0.44057791370718374,"d":"44.06%"},3.4941628787878787,null,4.436699677137165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU358*Bilans!F358+AV358","v":2.1080679150049866},2.1080679150049866,166.50267798606524,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":43.83670351607224},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB358*Bilans!F358+BC358","v":10.32675925925926},{"v":0.3383600596338987,"d":"33.84%"},3.4941628787878787,null,6.832596380471381,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W358<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W358<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W358<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W358<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W358<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM358*Bilans!F358+BN358","v":2.782953703703704},2.6779365828092248,211.51292581270255,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":34.508191409401086},null,{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F358<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F358<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F358<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F358<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F358<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F358<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F358<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F358*BT358+BU358","v":1.8956139303895068},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY358","v":4.392269110365257}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R369*Bilans!F369+S369","v":10.364814814814816},{"v":0.31473760293663816,"d":"31.47%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A14'!$C$39+'A14'!$C$40)","v":3.26219696969697},null,7.102617845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC369*Bilans!F369+AD369","v":2.900925925925926},2.7914570230607967,204.9386238803126,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":30.77143754853885},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ369*Bilans!F369+AK369","v":8.121216675903838},{"v":0.4016882075534463,"d":"40.17%"},3.26219696969697,null,4.859019706206868,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU369*Bilans!F369+AV369","v":2.201058819488261},2.201058819488261,161.59373467657548,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":39.02537483051738},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB369*Bilans!F369+BC369","v":10.364814814814816},{"v":0.31473760293663816,"d":"31.47%"},3.26219696969697,null,7.102617845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W369<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W369<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W369<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W369<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W369<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM369*Bilans!F369+BN369","v":2.900925925925926},2.7914570230607967,204.9386238803126,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":30.77143754853885},null,{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F369<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F369<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F369<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F369<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F369<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F369<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F369<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F369*BT369+BU369","v":1.9878793562703545},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY369","v":4.188406346373644}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"R370*Bilans!F370+S370","v":14.991666666666667},{"v":0.12205215018444594,"d":"12.21%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A14'!$C$39+'A14'!$C$40)","v":1.829765151515152},null,13.161901515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.23600000000000004},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"AC370*Bilans!F370+AD370","v":4.3800333333333334},4.2147490566037735,164.53537367169812,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.836815997013185},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.9239037713939513},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":6.949606250315545},{"$f":"AJ370*Bilans!F370+AK370","v":12.94728156628128},{"v":0.1413242727554814,"d":"14.13%"},1.829765151515152,null,11.117516414766127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.17812833836903944},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.175134796145756},{"$f":"AU370*Bilans!F370+AV370","v":3.3314845927247703},3.205768192999307,125.14677871830696,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":14.2475866158205},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$5,0))))))","v":1},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.5},{"$f":"BB370*Bilans!F370+BC370","v":14.991666666666667},{"v":0.12205215018444594,"d":"12.21%"},1.829765151515152,null,13.161901515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W370<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W370<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W370<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W370<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W370<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.848},{"$f":"BM370*Bilans!F370+BN370","v":3.295203703703703},3.1708563941299786,123.78389191404611,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":14.404455554831959},null,{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.16164500302142368},{"$f":"IF(Bilans!F370<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F370<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F370<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F370<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F370<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F370<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F370<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":1.9923448776874533},{"$f":"Bilans!F370*BT370+BU370","v":3.041690355634862},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY370","v":2.737309041403096}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$5,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$5,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$6,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$6,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"R371*Bilans!F371+S371","v":10.491203703703704},{"v":0.2375131884575422,"d":"23.75%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A14'!$C$39+'A14'!$C$40)","v":2.4917992424242428},null,7.999404461279461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$10,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$10,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$11,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$11,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"AC371*Bilans!F371+AD371","v":3.2927314814814816},3.168477463312369,174.034385540547,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.282415771246935},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$27,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$27,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$16,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$16,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$16,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.11115569049856609},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$28,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$28,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$17,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$17,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$17,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":8.575102412106316},{"$f":"AJ371*Bilans!F371+AK371","v":8.753414665614432},{"v":0.28466596609579614,"d":"28.47%"},2.4917992424242428,null,6.2616154231901895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$21,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$21,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$21,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.054301258092423095},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$22,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$22,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$22,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":2.4227889566989886},{"$f":"AU371*Bilans!F371+AV371","v":2.5098972248889173},2.4151841220629207,132.65837914816422,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":26.608479529848886},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$16,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$16,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$5,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$5,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$5,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$5,0))))))","v":0.022222222222222143},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$17,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$17,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$6,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$6,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$6,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$6,0))))))","v":10.455555555555556},{"$f":"BB371*Bilans!F371+BC371","v":10.491203703703704},{"v":0.2375131884575422,"d":"23.75%"},2.4917992424242428,null,7.999404461279461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A14'!$O$3,'A14'!$N$21,IF(Bilans!W371<='A14'!$P$3,'A14'!$O$21,IF(Bilans!W371<='A14'!$Q$3,'A14'!$P$10,IF(Bilans!W371<='A14'!$R$3,'A14'!$Q$10,IF(Bilans!W371<='A14'!$S$3,'A14'!$R$10,IF(Bilans!W371<='A14'!$U$3,'A14'!$S$10,0))))))","v":0.06888888888888885},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$22,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$22,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$11,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$11,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$11,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$11,0))))))","v":3.1822222222222223},{"$f":"BM371*Bilans!F371+BN371","v":3.2927314814814816},3.168477463312369,174.034385540547,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.282415771246935},null,{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$32,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$32,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$32,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$32,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$32,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$32,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$32,'A14'!$V$32))))))))","v":0.05387762095231991},{"$f":"IF(Bilans!F371<='A14'!$O$3,'A14'!$N$33,IF(Bilans!F371<='A14'!$P$3,'A14'!$O$33,IF(Bilans!F371<='A14'!$Q$3,'A14'!$P$33,IF(Bilans!F371<='A14'!$R$3,'A14'!$Q$33,IF(Bilans!F371<='A14'!$S$3,'A14'!$R$33,IF(Bilans!F371<='A14'!$U$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$V$3,'A14'!$S$33,IF(Bilans!F371<='A14'!$W$3,'A14'!$V$33,'A14'!$V$33))))))))","v":2.2078796418256608},{"$f":"Bilans!F371*BT371+BU371","v":2.294308325436674},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A14'!BY371","v":3.6290006967756683}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.454731113671185},{"$f":"SUM(AF7:AF372)/229","v":3.3282529980055227},{"$f":"SUM(AG7:AG372)/Z373","v":3.1541689595448723},{"$f":"SUM(AH7:AH372)","v":4648.432183157137},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.734475615859002},{"$f":"SUM(AX7:AX372)/229","v":2.6402536656323092},{"$f":"SUM(AY7:AY372)/AR373","v":2.414096661417694},{"$f":"SUM(AZ7:AZ372)","v":6178.782895734921},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.274493786685899},{"$f":"SUM(BP7:BP372)/229","v":3.1526322923522794},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.9305151537037832},{"$f":"SUM(BR7:BR372)","v":5133.412925833542},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1018.1604388766699},null,{"$f":"SUM(BX7:BX372)","v":2561.8604651162873},{"$f":"SUM(BY7:BY372)","v":35.58139534883721},null,{"$f":"SUM(CA7:CA372)","v":1168.435467935193},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.78948065445663}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-A12","index":31,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5854.361626612247},null,null,"COP",{"$f":"K13","v":3.077918358276401},{"$f":"L13","v":2.3918247800296277},{"$f":"M13","v":2.876265413247332},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9975901671685532},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9975901671685532},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9975901671685532},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.077918358276401},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.002409832831446801},{"$f":"1-L3","v":0.002409832831446801},{"$f":"1-M3","v":0.002409832831446801}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9975901671685532},null,null,"COP-Inst",{"$f":"K14","v":3.080334012430538},{"$f":"L14","v":2.394240434183765},{"$f":"M14","v":2.8786810674014687}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.002409832831446801},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor",null,"Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.080334012430538},{"$nulls":10},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R7*Bilans!F7+S7","v":9.343981481481482},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.3465255187759275,"d":"34.65%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'A12'!$C$39+'A12'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":6.106053451178451},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC7*Bilans!F7+AD7","v":2.9295092592592593},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.818961740041929},{"$f":"AF7*Z7","v":205.31600310496475},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.229453782900986},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ7*Bilans!F7+AK7","v":8.018390941276847},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.40381269185004637,"d":"40.38%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":4.780462910973816},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU7*Bilans!F7+AV7","v":2.0741264386687144},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.0741264386687144},{"$f":"AX7*AR7","v":151.06673647704818},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":41.0850910762507},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB7*Bilans!F7+BC7","v":9.343981481481482},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.3465255187759275,"d":"34.65%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":6.106053451178451},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W7<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W7<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W7<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W7<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W7<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM7*Bilans!F7+BN7","v":2.9295092592592593},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.818961740041929},{"$f":"BP7*BJ7","v":205.31600310496475},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.229453782900986},null,{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F7<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F7<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F7<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F7<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F7<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F7<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F7<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F7*BT7+BU7","v":1.9112049578514345},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY7","v":4.356438317839024}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R8*Bilans!F8+S8","v":10.633333333333333},{"v":0.21921131376460537,"d":"21.92%"},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'A12'!$C$39+'A12'!$C$40)","v":2.3309469696969702},null,8.302386363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC8*Bilans!F8+AD8","v":3.4905},3.3587830188679244,{"$f":"AF8*Z8","v":171.52083501715268},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":17.78848026767843},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ8*Bilans!F8+AK8","v":9.072401711895731},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.25692722210929364,"d":"25.69%"}},2.3309469696969702,null,{"$f":"AL8-AN8","v":6.74145474219876},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU8*Bilans!F8+AV8","v":2.6354142950351456},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.5359646989960836},{"$f":"AX8*AR8","v":129.5024954879155},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":23.56012505938977},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB8*Bilans!F8+BC8","v":10.633333333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.21921131376460537,"d":"21.92%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":8.302386363636362},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W8<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W8<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W8<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W8<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W8<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM8*Bilans!F8+BN8","v":3.0339074074074075},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.9194203354297694},{"$f":"BP8*BJ8","v":149.08418045645135},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.46558514697404},null,{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F8<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F8<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F8<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F8<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F8<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F8<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F8<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F8*BT8+BU8","v":2.4002945770210875},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY8","v":3.4687602893979124}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3865.433822599053},{"$nulls":9},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R9*Bilans!F9+S9","v":10.646666666666668},{"v":0.21872473956850913,"d":"21.87%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'A12'!$C$39+'A12'!$C$40)","v":2.3286893939393942},null,8.317977272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC9*Bilans!F9+AD9","v":3.4943000000000004},3.3624396226415096,171.52538138284734,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":17.750282362062215},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ9*Bilans!F9+AK9","v":9.069545880750901},{"v":0.2567592054285516,"d":"25.68%"},2.3286893939393942,null,6.7408564868115075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU9*Bilans!F9+AV9","v":2.6384546070297707},2.5388902822361947,129.5143326938477,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":23.508007866611802},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB9*Bilans!F9+BC9","v":10.646666666666668},{"v":0.21872473956850913,"d":"21.87%"},2.3286893939393942,null,8.317977272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W9<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W9<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W9<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W9<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W9<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM9*Bilans!F9+BN9","v":3.0349814814814815},2.9204538784067084,148.97872423689725,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.436635951886437},null,{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F9<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F9<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F9<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F9<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F9<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F9<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F9<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F9*BT9+BU9","v":2.4030923642178625},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY9","v":3.4647218041233283}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R10*Bilans!F10+S10","v":9.723148148148148},{"v":0.28547229268208224,"d":"28.55%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'A12'!$C$39+'A12'!$C$40)","v":2.7756893939393943},null,6.947458754208753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC10*Bilans!F10+AD10","v":3.1494259259259256},3.0305796645702303,187.10853950505052,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":23.83570825468355},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ10*Bilans!F10+AK10","v":8.705994182101565},{"v":0.3188250917564205,"d":"31.88%"},2.7756893939393943,null,5.93030478816217,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU10*Bilans!F10+AV10","v":2.3150714047895344},2.227710219703137,137.5392340026935,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":32.42612620276027},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB10*Bilans!F10+BC10","v":9.723148148148148},{"v":0.28547229268208224,"d":"28.55%"},2.7756893939393943,null,6.947458754208753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W10<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W10<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W10<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W10<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W10<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM10*Bilans!F10+BN10","v":3.1494259259259256},3.0305796645702303,187.10853950505052,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":23.83570825468355},null,{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F10<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F10<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F10<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F10<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F10<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F10<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F10<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F10*BT10+BU10","v":2.1170789745609637},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY10","v":3.9327992066779407}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.147808844158502},{"$nulls":11},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R11*Bilans!F11+S11","v":9.81712962962963},{"v":0.27106878737862,"d":"27.11%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'A12'!$C$39+'A12'!$C$40)","v":2.6611174242424247},null,7.156012205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC11*Bilans!F11+AD11","v":3.203935185185185},3.0830319706498948,181.8694573268058,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":22.386674051788326},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ11*Bilans!F11+AK11","v":8.876425754613674},{"v":0.2997960550573257,"d":"29.98%"},2.6611174242424247,null,6.215308330371249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU11*Bilans!F11+AV11","v":2.374792806648541},2.2851779837561432,134.80368797904026,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":30.202825473023193},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB11*Bilans!F11+BC11","v":9.81712962962963},{"v":0.27106878737862,"d":"27.11%"},2.6611174242424247,null,7.156012205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W11<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W11<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W11<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W11<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W11<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM11*Bilans!F11+BN11","v":3.203935185185185},3.0830319706498948,181.8694573268058,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":22.386674051788326},null,{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F11<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F11<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F11<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F11<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F11<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F11<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F11<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F11*BT11+BU11","v":2.16810757699324},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY11","v":3.840236803735808}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R12*Bilans!F12+S12","v":9.90601851851852},{"v":0.25769725577502367,"d":"25.77%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'A12'!$C$39+'A12'!$C$40)","v":2.552753787878788},null,7.353264730639732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC12*Bilans!F12+AD12","v":3.2554907407407407},3.132642033542977,176.64882991457029,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":21.060810715890494},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ12*Bilans!F12+AK12","v":9.037622118763059},{"v":0.28245856646064027,"d":"28.25%"},2.552753787878788,null,6.484868330884271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU12*Bilans!F12+AV12","v":2.431278073431444},2.3395317310378045,131.92555625911336,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":28.200506979157023},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB12*Bilans!F12+BC12","v":9.90601851851852},{"v":0.25769725577502367,"d":"25.77%"},2.552753787878788,null,7.353264730639732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W12<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W12<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W12<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W12<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W12<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM12*Bilans!F12+BN12","v":3.2554907407407407},3.132642033542977,176.64882991457029,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":21.060810715890494},null,{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F12<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F12<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F12<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F12<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F12<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F12<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F12<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F12*BT12+BU12","v":2.2163710827419942},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY12","v":3.756612137949074}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":5250.875936389207},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.077918358276401},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.3918247800296277},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.876265413247332},{"$nulls":4},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R13*Bilans!F13+S13","v":10.726666666666667},{"v":0.21583069664952828,"d":"21.58%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'A12'!$C$39+'A12'!$C$40)","v":2.31514393939394},null,8.411522727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC13*Bilans!F13+AD13","v":3.5171},3.384379245283019,171.54433847650088,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":17.522828284179802},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ13*Bilans!F13+AK13","v":9.05241089388192},{"v":0.25574887911447236,"d":"25.57%"},2.31514393939394,null,6.73726695448798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU13*Bilans!F13+AV13","v":2.6566964789975214},2.5564437816768604,129.5786983658352,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":23.197809702952625},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB13*Bilans!F13+BC13","v":10.726666666666667},{"v":0.21583069664952828,"d":"21.58%"},2.31514393939394,null,8.411522727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W13<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W13<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W13<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W13<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W13<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM13*Bilans!F13+BN13","v":3.041425925925926},2.926655136268344,148.3436349515914,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":20.26337016231174},null,{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F13<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F13<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F13<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F13<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F13<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F13<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F13<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F13*BT13+BU13","v":2.419879087398513},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY13","v":3.440686997538711}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.080334012430538},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.394240434183765},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.8786810674014687},{"$nulls":4},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R14*Bilans!F14+S14","v":9.51712962962963},{"v":0.31804176414138957,"d":"31.80%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'A12'!$C$39+'A12'!$C$40)","v":3.026844696969697},null,6.490284932659934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.029935185185185},2.9155980083857442,197.58398077792074,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.194576690036442},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ14*Bilans!F14+AK14","v":8.332388025609502},{"v":0.363262571026064,"d":"36.33%"},3.026844696969697,null,5.305543328639805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU14*Bilans!F14+AV14","v":2.184155031256244},2.1017340866805365,142.43012451943147,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":37.72525465464152},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB14*Bilans!F14+BC14","v":9.51712962962963},{"v":0.31804176414138957,"d":"31.80%"},3.026844696969697,null,6.490284932659934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W14<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W14<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W14<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W14<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W14<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.029935185185185},2.9155980083857442,197.58398077792074,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.194576690036442},null,{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F14<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F14<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F14<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F14<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F14<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F14<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F14<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F14*BT14+BU14","v":2.005218245091195},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY14","v":4.152189684095582}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.3172603810658408},{"$nulls":4},{"$f":"F11","v":3.147808844158502},{"$f":"F15","v":2.3172603810658408},{"$f":"F28","v":2.903698494080626},{"$nulls":4},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R15*Bilans!F15+S15","v":9.659722222222223},{"v":0.2953512842297889,"d":"29.54%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'A12'!$C$39+'A12'!$C$40)","v":2.853011363636364},null,6.806710858585859,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC15*Bilans!F15+AD15","v":3.1126388888888887},2.9951808176100627,190.48124698756433,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":24.842311088161683},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ15*Bilans!F15+AK15","v":8.590973859765807},{"v":0.33209405711241896,"d":"33.21%"},2.853011363636364,null,5.737962496129443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU15*Bilans!F15+AV15","v":2.2747668133871506},2.1889265562782017,139.20677427974522,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":33.992558326341054},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB15*Bilans!F15+BC15","v":9.659722222222223},{"v":0.2953512842297889,"d":"29.54%"},2.853011363636364,null,6.806710858585859,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W15<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W15<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W15<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W15<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W15<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM15*Bilans!F15+BN15","v":3.1126388888888887},2.9951808176100627,190.48124698756433,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":24.842311088161683},null,{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F15<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F15<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F15<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F15<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F15<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F15<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F15<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F15*BT15+BU15","v":2.0826409522298213},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY15","v":3.997830976440494}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.745971026793541},{"$f":"F19","v":2.745971026793541},{"$f":"F19","v":2.745971026793541},{"$nulls":4},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R16*Bilans!F16+S16","v":9.660648148148148},{"v":0.2952061323446765,"d":"29.52%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'A12'!$C$39+'A12'!$C$40)","v":2.851882575757576},null,6.808765572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC16*Bilans!F16+AD16","v":3.1131759259259257},2.9956975890985325,190.4329553691157,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.82744504765196},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ16*Bilans!F16+AK16","v":8.59265298855903},{"v":0.3318977944942975,"d":"33.19%"},2.851882575757576,null,5.740770412801453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU16*Bilans!F16+AV16","v":2.275355201582806},2.189492741145719,139.1834659723029,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":33.969291550977246},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB16*Bilans!F16+BC16","v":9.660648148148148},{"v":0.2952061323446765,"d":"29.52%"},2.851882575757576,null,6.808765572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W16<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W16<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W16<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W16<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W16<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM16*Bilans!F16+BN16","v":3.1131759259259257},2.9956975890985325,190.4329553691157,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.82744504765196},null,{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F16<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F16<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F16<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F16<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F16<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F16<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F16<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F16*BT16+BU16","v":2.083143697081371},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY16","v":3.9968661419244746}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2561.8604651162873},null,{"$f":"F17/F19","v":932.9524747782066},{"$nulls":9},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R17*Bilans!F17+S17","v":9.337962962962964},{"v":0.3475345923288412,"d":"34.75%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'A12'!$C$39+'A12'!$C$40)","v":3.245265151515152},null,6.092697811447811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC17*Bilans!F17+AD17","v":2.9260185185185184},2.815602725366876,205.56715497903568,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.338690622225293},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ17*Bilans!F17+AK17","v":8.0074766041209},{"v":0.4052793797542957,"d":"40.53%"},3.245265151515152,null,4.762211452605747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU17*Bilans!F17+AV17","v":2.0703019153969553},2.0703019153969553,151.15274284313173,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":41.260503777112845},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB17*Bilans!F17+BC17","v":9.337962962962964},{"v":0.3475345923288412,"d":"34.75%"},3.245265151515152,null,6.092697811447811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W17<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W17<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W17<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W17<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W17<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM17*Bilans!F17+BN17","v":2.9260185185185184},2.815602725366876,205.56715497903568,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.338690622225293},null,{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F17<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F17<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F17<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F17<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F17<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F17<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F17<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F17*BT17+BU17","v":1.9079371163163625},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY17","v":4.363899858346973}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":35.58139534883721},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5854.361626612247},{"$nulls":5},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R18*Bilans!F18+S18","v":9.649074074074075},{"v":0.2970225331716551,"d":"29.70%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'A12'!$C$39+'A12'!$C$40)","v":2.8659924242424246},null,6.783081649831651,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC18*Bilans!F18+AD18","v":3.1064629629629628},2.989237945492662,191.03458812712032,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.013639991733267},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ18*Bilans!F18+AK18","v":8.571663878643744},{"v":0.3343566039007934,"d":"33.44%"},2.8659924242424246,null,5.705671454401319,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU18*Bilans!F18+AV18","v":2.2680003491371155},2.1824154303017527,139.47261491130794,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":34.26099393360846},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB18*Bilans!F18+BC18","v":9.649074074074075},{"v":0.2970225331716551,"d":"29.70%"},2.8659924242424246,null,6.783081649831651,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W18<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W18<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W18<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W18<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W18<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM18*Bilans!F18+BN18","v":3.1064629629629628},2.989237945492662,191.03458812712032,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.013639991733267},null,{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F18<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F18<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F18<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F18<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F18<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F18<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F18<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F18*BT18+BU18","v":2.0768593864370017},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY18","v":4.008960147230683}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.745971026793541},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6430.952751966642},{"$nulls":5},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R19*Bilans!F19+S19","v":9.32962962962963},{"v":0.34893392038687787,"d":"34.89%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'A12'!$C$39+'A12'!$C$40)","v":3.2554242424242426},null,6.074205387205389,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC19*Bilans!F19+AD19","v":2.921185185185185},2.8109517819706498,205.9129507543358,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":30.49037262839188},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ19*Bilans!F19+AK19","v":7.992364444981895},{"v":0.4073167915244657,"d":"40.73%"},3.2554242424242426,null,4.736940202557653,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU19*Bilans!F19+AV19","v":2.0650064216360584},2.0650064216360584,151.2696049548148,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":41.50445556717619},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB19*Bilans!F19+BC19","v":9.32962962962963},{"v":0.34893392038687787,"d":"34.89%"},3.2554242424242426,null,6.074205387205389,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W19<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W19<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W19<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W19<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W19<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM19*Bilans!F19+BN19","v":2.921185185185185},2.8109517819706498,205.9129507543358,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":30.49037262839188},null,{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F19<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F19<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F19<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F19<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F19<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F19<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F19<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F19*BT19+BU19","v":1.9034124126524168},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY19","v":4.374273518593645}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7746.787668172205},{"$nulls":5},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R20*Bilans!F20+S20","v":9.261574074074074},{"v":0.3604560223580469,"d":"36.05%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'A12'!$C$39+'A12'!$C$40)","v":3.338390151515152},null,5.9231839225589225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC20*Bilans!F20+AD20","v":2.881712962962963},2.7729690775681344,208.65205824161433,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.74815424815601},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ20*Bilans!F20+AK20","v":7.868948478680022},{"v":0.42424857152898154,"d":"42.42%"},3.338390151515152,null,4.53055832716487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU20*Bilans!F20+AV20","v":2.021759889255398},2.021759889255398,152.12732286702246,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":43.544562570396714},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB20*Bilans!F20+BC20","v":9.261574074074074},{"v":0.3604560223580469,"d":"36.05%"},3.338390151515152,null,5.9231839225589225,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W20<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W20<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W20<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W20<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W20<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM20*Bilans!F20+BN20","v":2.881712962962963},2.7729690775681344,208.65205824161433,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.74815424815601},null,{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F20<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F20<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F20<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F20<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F20<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F20<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F20<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F20*BT20+BU20","v":1.866460666063527},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY20","v":4.460874350589996}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R21*Bilans!F21+S21","v":9.848148148148148},{"v":0.2663752606926733,"d":"26.64%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'A12'!$C$39+'A12'!$C$40)","v":2.6233030303030307},null,7.224845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC21*Bilans!F21+AD21","v":3.221925925925926},3.100343815513627,180.07698798704024,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":21.919183058445842},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ21*Bilans!F21+AK21","v":8.932676569186636},{"v":0.29367491479005775,"d":"29.37%"},2.6233030303030307,null,6.309373538883605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU21*Bilans!F21+AV21","v":2.3945038112029917},2.3041451768179733,133.83145483737502,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":29.493368872794868},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB21*Bilans!F21+BC21","v":9.848148148148148},{"v":0.2663752606926733,"d":"26.64%"},2.6233030303030307,null,7.224845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W21<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W21<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W21<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W21<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W21<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM21*Bilans!F21+BN21","v":3.221925925925926},3.100343815513627,180.07698798704024,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":21.919183058445842},null,{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F21<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F21<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F21<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F21<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F21<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F21<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F21<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F21*BT21+BU21","v":2.184949529520149},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY21","v":3.810635622991458}]
[null,16,null,null,"5 | 30 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R22*Bilans!F22+S22","v":9.724537037037038},{"v":0.2852574062452663,"d":"28.53%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'A12'!$C$39+'A12'!$C$40)","v":2.7739962121212125},null,6.950540824915826,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC22*Bilans!F22+AD22","v":3.1502314814814816},3.031354821802935,187.03321461668574,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.813928894962952},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ22*Bilans!F22+AK22","v":8.7085128752914},{"v":0.31853845218416704,"d":"31.85%"},2.7739962121212125,null,5.934516663170187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU22*Bilans!F22+AV22","v":2.3159539870830175},2.228559497004413,137.50110798358276,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":32.392434789761076},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB22*Bilans!F22+BC22","v":9.724537037037038},{"v":0.2852574062452663,"d":"28.53%"},2.7739962121212125,null,6.950540824915826,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W22<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W22<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W22<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W22<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W22<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM22*Bilans!F22+BN22","v":3.1502314814814816},3.031354821802935,187.03321461668574,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.813928894962952},null,{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F22<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F22<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F22<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F22<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F22<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F22<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F22<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F22*BT22+BU22","v":2.1178330918382877},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY22","v":3.9313988168920644}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R23*Bilans!F23+S23","v":9.37962962962963},{"v":0.3405752490352688,"d":"34.06%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'A12'!$C$39+'A12'!$C$40)","v":3.1944696969696973},null,6.185159932659932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC23*Bilans!F23+AD23","v":2.950185185185185},2.838857442348008,203.80415656565654,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.58773567963716},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ23*Bilans!F23+AK23","v":8.083037399815924},{"v":0.39520659610488074,"d":"39.52%"},3.1944696969696973,null,4.888567702846226,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU23*Bilans!F23+AV23","v":2.096779384201441},2.017655633854217,144.84933218678867,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":41.63017822615839},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB23*Bilans!F23+BC23","v":9.37962962962963},{"v":0.3405752490352688,"d":"34.06%"},3.1944696969696973,null,6.185159932659932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W23<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W23<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W23<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W23<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W23<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM23*Bilans!F23+BN23","v":2.950185185185185},2.838857442348008,203.80415656565654,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.58773567963716},null,{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F23<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F23<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F23<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F23<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F23<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F23<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F23<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F23*BT23+BU23","v":1.930560634636091},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY23","v":4.312760947390476}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R24*Bilans!F24+S24","v":9.277777777777779},{"v":0.35769733260751224,"d":"35.77%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'A12'!$C$39+'A12'!$C$40)","v":3.318636363636364},null,5.959141414141415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC24*Bilans!F24+AD24","v":2.891111111111111},2.782012578616352,208.01360960548888,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.445567251846587},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ24*Bilans!F24+AK24","v":7.89833323256142},{"v":0.4201692010100382,"d":"42.02%"},3.318636363636364,null,4.579696868925057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU24*Bilans!F24+AV24","v":2.032056682679365},2.032056682679365,151.9387254881931,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":43.050946551852306},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB24*Bilans!F24+BC24","v":9.277777777777779},{"v":0.35769733260751224,"d":"35.77%"},3.318636363636364,null,5.959141414141415,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W24<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W24<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W24<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W24<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W24<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM24*Bilans!F24+BN24","v":2.891111111111111},2.782012578616352,208.01360960548888,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":31.445567251846587},null,{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F24<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F24<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F24<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F24<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F24<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F24<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F24<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F24*BT24+BU24","v":1.8752587009656436},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY24","v":4.439945543161859}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R25*Bilans!F25+S25","v":9.628703703703705},{"v":0.3002300046333127,"d":"30.02%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'A12'!$C$39+'A12'!$C$40)","v":2.890825757575758},null,6.737877946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.094648148148148},2.977868972746331,192.0828359258624,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.343305064420186},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ25*Bilans!F25+AK25","v":8.534723045192845},{"v":0.3387134816523433,"d":"33.87%"},2.890825757575758,null,5.6438972876170865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU25*Bilans!F25+AV25","v":2.2550558088327004},2.169959363216372,139.96987515071078,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":34.77901157850237},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB25*Bilans!F25+BC25","v":9.628703703703705},{"v":0.3002300046333127,"d":"30.02%"},2.890825757575758,null,6.737877946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W25<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W25<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W25<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W25<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W25<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.094648148148148},2.977868972746331,192.0828359258624,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.343305064420186},null,{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F25<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F25<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F25<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F25<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F25<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F25<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F25<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F25*BT25+BU25","v":2.0657989997029125},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY25","v":4.030424311767648}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":4190.3960752437715},{"$nulls":9},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R26*Bilans!F26+S26","v":7.6134375},{"v":0.553464207398452,"d":"55.35%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'A12'!$C$39+'A12'!$C$40)","v":4.213765151515152},null,3.399672348484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC26*Bilans!F26+AD26","v":2.2795937499999996},2.236582547169811,215.280016495283,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":50.35234677231415},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ26*Bilans!F26+AK26","v":5.975782657657658},{"v":0.7051402959100979,"d":"70.51%"},4.213765151515152,null,1.7620175061425059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU26*Bilans!F26+AV26","v":1.4843066849412545},1.2882661793829755,124.00077283032893,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":87.4176329413063},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB26*Bilans!F26+BC26","v":6.318932995495494},{"v":0.6668475760890281,"d":"66.68%"},4.213765151515152,null,2.1051678439803423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W26<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W26<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W26<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W26<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W26<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM26*Bilans!F26+BN26","v":1.5428728127552613},1.3390971582404154,128.89345786927296,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":84.09933462033472},null,{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F26<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F26<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F26<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F26<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F26<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F26<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F26<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F26*BT26+BU26","v":1.4843066849412545},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T26-BX26","v":2.0930232558139537},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY26","v":6.40840254842777}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R27*Bilans!F27+S27","v":7.143750000000001},{"v":0.6162411516742224,"d":"61.62%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'A12'!$C$39+'A12'!$C$40)","v":4.402272727272727},null,2.7414772727272734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC27*Bilans!F27+AD27","v":2.1270220588235293},1.8460946170921197,186.0460589748764,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":63.870221837816565},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ27*Bilans!F27+AK27","v":5.734121621621622},{"v":0.7677327091691082,"d":"76.77%"},4.402272727272727,null,1.3318488943488944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU27*Bilans!F27+AV27","v":1.4029649615874171},1.2176677025098337,122.71433711766375,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":96.83304606358358},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB27*Bilans!F27+BC27","v":5.9545608108108095},{"v":0.7393110704789808,"d":"73.93%"},4.402272727272727,null,1.5522880835380821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W27<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W27<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W27<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W27<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W27<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM27*Bilans!F27+BN27","v":1.4531876275700761},1.261257186192896,127.10720602963607,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":93.48646256929199},null,{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F27<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F27<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F27<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F27<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F27<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F27<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F27<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F27*BT27+BU27","v":1.4029649615874171},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T27-BX27","v":2.0930232558139537},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY27","v":6.637971979764218}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.903698494080626},{"$nulls":11},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R28*Bilans!F28+S28","v":7.9818750000000005},{"v":0.5093908310257852,"d":"50.94%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'A12'!$C$39+'A12'!$C$40)","v":4.0658939393939395},null,3.915981060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC28*Bilans!F28+AD28","v":2.3992757352941174},2.354006381798002,218.22837562516395,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":46.076746946110774},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ28*Bilans!F28+AK28","v":6.1653490990991},{"v":0.6594750555143846,"d":"65.95%"},4.0658939393939395,null,2.09945515970516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU28*Bilans!F28+AV28","v":1.5481136655361811},1.343645822918195,124.56280816325153,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":80.72436538973264},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB28*Bilans!F28+BC28","v":6.604757882882882},{"v":0.6156007550149947,"d":"61.56%"},4.0658939393939395,null,2.538863943488942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W28<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W28<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W28<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W28<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W28<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM28*Bilans!F28+BN28","v":1.6132246646071131},1.400157256074098,129.80170571137253,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":77.46626737325302},null,{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F28<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F28<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F28<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F28<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F28<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F28<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F28<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F28*BT28+BU28","v":1.5481136655361811},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T28-BX28","v":2.0930232558139537},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY28","v":6.245205288186275}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R29*Bilans!F29+S29","v":9.131944444444445},{"v":0.38287798133425516,"d":"38.29%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'A12'!$C$39+'A12'!$C$40)","v":3.496420454545455},null,5.6355239898989895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC29*Bilans!F29+AD29","v":2.8065277777777773},2.7006210691823895,213.45095153301887,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":34.24180532557549},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ29*Bilans!F29+AK29","v":7.633870447628837},{"v":0.4580141199057788,"d":"45.80%"},3.496420454545455,null,4.137449993083382,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU29*Bilans!F29+AV29","v":1.9393855418636647},1.9393855418636647,153.28462553449074,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":47.6821853689944},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB29*Bilans!F29+BC29","v":9.131944444444445},{"v":0.38287798133425516,"d":"38.29%"},3.496420454545455,null,5.6355239898989895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W29<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W29<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W29<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W29<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W29<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM29*Bilans!F29+BN29","v":2.8065277777777773},2.7006210691823895,213.45095153301887,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":34.24180532557549},null,{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F29<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F29<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F29<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F29<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F29<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F29<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F29<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F29*BT29+BU29","v":1.7960763868465939},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY29","v":4.635686194976433}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R30*Bilans!F30+S30","v":9.4625},{"v":0.3269160562027141,"d":"32.69%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'A12'!$C$39+'A12'!$C$40)","v":3.093443181818182},null,6.369056818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC30*Bilans!F30+AD30","v":2.9982499999999996},2.8851084905660374,200.1292224043739,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.130151554538724},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ30*Bilans!F30+AK30","v":8.23331942680936},{"v":0.37572247856014224,"d":"37.57%"},3.093443181818182,null,5.139876244991177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU30*Bilans!F30+AV30","v":2.1494401277125847},2.0683291794970153,143.4722859547662,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":39.23869560774923},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB30*Bilans!F30+BC30","v":9.4625},{"v":0.3269160562027141,"d":"32.69%"},3.093443181818182,null,6.369056818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W30<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W30<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W30<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W30<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W30<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM30*Bilans!F30+BN30","v":2.9982499999999996},2.8851084905660374,200.1292224043739,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":28.130151554538724},null,{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F30<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F30<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F30<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F30<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F30<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F30<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F30<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F30*BT30+BU30","v":1.9755562988497732},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY30","v":4.214532644033266}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R31*Bilans!F31+S31","v":9.530092592592593},{"v":0.31595093514695166,"d":"31.60%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'A12'!$C$39+'A12'!$C$40)","v":3.011041666666667},null,6.519050925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC31*Bilans!F31+AD31","v":3.0374537037037035},2.9228328092243183,196.96571733252338,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.975441187270274},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ31*Bilans!F31+AK31","v":8.35589582871462},{"v":0.3603493543228928,"d":"36.03%"},3.011041666666667,null,5.3448541620479535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU31*Bilans!F31+AV31","v":2.1923924659954173},2.1096606748257787,142.16715606649814,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":37.37316881633856},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB31*Bilans!F31+BC31","v":9.530092592592593},{"v":0.31595093514695166,"d":"31.60%"},3.011041666666667,null,6.519050925925926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W31<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W31<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W31<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W31<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W31<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM31*Bilans!F31+BN31","v":3.0374537037037035},2.9228328092243183,196.96571733252338,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.975441187270274},null,{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F31<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F31<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F31<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F31<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F31<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F31<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F31<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F31*BT31+BU31","v":2.0122566730128884},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY31","v":4.137666244714985}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R37*Bilans!F37+S37","v":9.384722222222223},{"v":0.33972890066866684,"d":"33.97%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'A12'!$C$39+'A12'!$C$40)","v":3.188261363636364},null,6.1964608585858585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC37*Bilans!F37+AD37","v":2.9531388888888888},2.841699685534591,203.58479053473417,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.496795197271144},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ37*Bilans!F37+AK37","v":8.092272608178648},{"v":0.3939883785444983,"d":"39.40%"},3.188261363636364,null,4.904011244542284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU37*Bilans!F37+AV37","v":2.100015519277545},2.020769650625562,144.77179560378468,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":41.479756789902055},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB37*Bilans!F37+BC37","v":9.384722222222223},{"v":0.33972890066866684,"d":"33.97%"},3.188261363636364,null,6.1964608585858585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W37<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W37<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W37<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W37<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W37<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM37*Bilans!F37+BN37","v":2.9531388888888888},2.841699685534591,203.58479053473417,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.496795197271144},null,{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F37<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F37<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F37<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F37<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F37<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F37<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F37<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F37*BT37+BU37","v":1.9333257313196133},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY37","v":4.30659271572663}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R44*Bilans!F44+S44","v":9.803240740740742},{"v":0.2731799935601588,"d":"27.32%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'A12'!$C$39+'A12'!$C$40)","v":2.6780492424242426},null,7.1251914983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC44*Bilans!F44+AD44","v":3.1958796296296295},3.075280398322851,182.66187067729177,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.597704362381716},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ44*Bilans!F44+AK44","v":8.851238822715333},{"v":0.3025620815417887,"d":"30.26%"},2.6780492424242426,null,6.1731895802910906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU44*Bilans!F44+AV44","v":2.3659669837137125},2.2766852107433837,135.22785751975917,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":30.524324111560414},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB44*Bilans!F44+BC44","v":9.803240740740742},{"v":0.2731799935601588,"d":"27.32%"},2.6780492424242426,null,7.1251914983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W44<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W44<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W44<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W44<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W44<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM44*Bilans!F44+BN44","v":3.1958796296296295},3.075280398322851,182.66187067729177,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.597704362381716},null,{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F44<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F44<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F44<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F44<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F44<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F44<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F44<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F44*BT44+BU44","v":2.1605664042199972},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY44","v":3.85364064504824}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R61*Bilans!F61+S61","v":8.128125},{"v":0.49300385632565563,"d":"49.30%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'A12'!$C$39+'A12'!$C$40)","v":4.00719696969697},null,4.1209280303030305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC61*Bilans!F61+AD61","v":2.446783088235294},2.446783088235294,223.38239856283425,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":43.65599303352446},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ61*Bilans!F61+AK61","v":6.240596846846847},{"v":0.642117583948988,"d":"64.21%"},4.00719696969697,null,2.2333998771498766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU61*Bilans!F61+AV61","v":1.5734416272990526},1.3656285821840832,124.67692363128978,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":78.21800660008948},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB61*Bilans!F61+BC61","v":6.718215090090089},{"v":0.5964675015552733,"d":"59.65%"},4.00719696969697,null,2.7110181203931187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W61<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W61<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W61<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W61<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W61<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM61*Bilans!F61+BN61","v":1.6411505905330395},1.6101854850512842,147.00407956523662,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":66.33816193613455},null,{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F61<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F61<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F61<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F61<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F61<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F61<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F61<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F61*BT61+BU61","v":1.5734416272990526},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T61-BX61","v":2.0930232558139537},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY61","v":6.1840944952140475}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R71*Bilans!F71+S71","v":9.866666666666667},{"$f":"IF(V71>0,IF(T71>=V71,V71/T71,1),0)","v":{"v":0.26358722358722364,"d":"26.36%"}},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'A12'!$C$39+'A12'!$C$40)","v":2.600727272727273},null,{"$f":"T71-V71","v":7.265939393939394},{"$f":"IF(X71<0,X71/V71*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC71*Bilans!F71+AD71","v":3.232666666666667},{"$f":"IF(U71<40%,5.1/5.3*AE71,IF(U71<50%,AE71,IF(U71<60%,5.2/5.3*AE71,IF(U71<80%,4.6/5.3*AE71,3.9/5.3*AE71))))","v":3.110679245283019},178.9918772418525,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":21.642564551045865},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ71*Bilans!F71+AK71","v":8.966259145051092},{"v":0.290057116424383,"d":"29.01%"},{"$f":"V71","v":2.600727272727273},null,6.365531872323819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU71*Bilans!F71+AV71","v":2.4062715751160964},2.315468874168319,133.23460498568963,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":29.0753536420643},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB71*Bilans!F71+BC71","v":9.866666666666667},{"v":0.26358722358722364,"d":"26.36%"},2.600727272727273,null,7.265939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W71<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W71<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W71<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W71<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W71<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM71*Bilans!F71+BN71","v":3.232666666666667},3.110679245283019,178.9918772418525,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":21.642564551045865},null,{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F71<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F71<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F71<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F71<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F71<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F71<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F71<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F71*BT71+BU71","v":2.1950044265511393},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY71","v":3.7931798272999635}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R77*Bilans!F77+S77","v":9.198611111111113},{"v":0.3712677583627304,"d":"37.13%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'A12'!$C$39+'A12'!$C$40)","v":3.4151477272727275},null,5.783463383838385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC77*Bilans!F77+AD77","v":2.845194444444444},2.737828616352201,211.0514923357633,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":32.94289576366609},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ77*Bilans!F77+AK77","v":7.754767720740875},{"v":0.4403932974212219,"d":"44.04%"},3.4151477272727275,null,4.339619993468148,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU77*Bilans!F77+AV77","v":1.981749491950842},1.981749491950842,152.767483404104,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":45.5113035696996},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB77*Bilans!F77+BC77","v":9.198611111111113},{"v":0.3712677583627304,"d":"37.13%"},3.4151477272727275,null,5.783463383838385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W77<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W77<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W77<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W77<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W77<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM77*Bilans!F77+BN77","v":2.845194444444444},2.737828616352201,211.0514923357633,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":32.94289576366609},null,{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F77<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F77<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F77<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F77<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F77<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F77<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F77<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F77*BT77+BU77","v":1.8322740161581597},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY77","v":4.5441055421861165}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R94*Bilans!F94+S94","v":12.650000000000002},{"v":0.15727182896155228,"d":"15.73%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'A12'!$C$39+'A12'!$C$40)","v":1.9894886363636366},null,10.660511363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC94*Bilans!F94+AD94","v":4.065250000000001},3.9118443396226423,167.70610117281308,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":12.822467127969645},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ94*Bilans!F94+AK94","v":8.640457251240154},{"v":0.23025270289695465,"d":"23.03%"},1.9894886363636366,null,6.650968614876517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU94*Bilans!F94+AV94","v":3.0952614842222004},2.978459164062872,127.69060589859906,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":16.840753118173904},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB94*Bilans!F94+BC94","v":12.650000000000002},{"v":0.15727182896155228,"d":"15.73%"},1.9894886363636366,null,10.660511363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W94<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W94<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W94<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W94<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W94<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM94*Bilans!F94+BN94","v":3.1963611111111114},3.075743710691824,131.86132707332763,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.308086814965193},null,{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F94<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F94<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F94<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F94<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F94<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F94<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F94<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F94*BT94+BU94","v":2.8234598905333206},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY94","v":2.9488807471797336}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R104*Bilans!F104+S104","v":14.044257652173913},{"v":0.1236950067763563,"d":"12.37%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'A12'!$C$39+'A12'!$C$40)","v":1.737204545454546},null,12.307053106719367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC104*Bilans!F104+AD104","v":4.462182916666666},4.293798655660377,158.08283337878646,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.031993029070732},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ104*Bilans!F104+AK104","v":8.518293673369566},{"v":0.2039380904283103,"d":"20.39%"},1.737204545454546,null,6.7810891279150205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU104*Bilans!F104+AV104","v":3.4126210610467806},3.283842907799732,120.89975168059556,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":13.11736261180651},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB104*Bilans!F104+BC104","v":14.044257652173913},{"v":0.1236950067763563,"d":"12.37%"},1.737204545454546,null,12.307053106719367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W104<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W104<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W104<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W104<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W104<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM104*Bilans!F104+BN104","v":4.425072222222223},4.258088364779875,156.7681038313894,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.116125944710166},null,{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F104<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F104<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F104<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F104<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F104<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F104<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F104<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F104*BT104+BU104","v":3.1155585366280683},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY104","v":2.672408948104402}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F116<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F116<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F116<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F116<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F116<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F116<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F116<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F116*BT116+BU116","v":3.149168793471002},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY116","v":2.643887024693576}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F119<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F119<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F119<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F119<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F119<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F119<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F119<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F119*BT119+BU119","v":3.28097792295},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY119","v":2.5376722145517436}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F136<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F136<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F136<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F136<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F136<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F136<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F136<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F136*BT136+BU136","v":3.4989640686},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY136","v":2.3795747393768787}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F142<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F142<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F142<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F142<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F142<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F142<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F142<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F142*BT142+BU142","v":2.545080064454199},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY142","v":3.271428128298768}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F152<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F152<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F152<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F152<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F152<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F152<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F152<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F152*BT152+BU152","v":3.228362961157165},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY152","v":2.579030490624741}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F169<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F169<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F169<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F169<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F169<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F169<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F169<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F169*BT169+BU169","v":3.34445427225},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY169","v":2.4895082527250443}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F175<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F175<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F175<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F175<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F175<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F175<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F175<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F175*BT175+BU175","v":3.4172430201},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY175","v":2.436480654918203}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F185<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F185<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F185<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F185<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F185<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F185<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F185<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F185*BT185+BU185","v":3.59189800515},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY185","v":2.3180074990131034}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F201<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F201<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F201<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F201<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F201<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F201<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F201<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F201*BT201+BU201","v":3.5308922922},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY201","v":2.3580573471529434}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F211<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F211<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F211<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F211<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F211<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F211<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F211<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F211*BT211+BU211","v":3.4263653697},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY211","v":2.429993772776458}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F217<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F217<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F217<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F217<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F217<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F217<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F217<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F217*BT217+BU217","v":3.5673816906},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY217","v":2.333937670187331}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F234<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F234<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F234<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F234<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F234<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F234<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F234<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F234*BT234+BU234","v":3.48889147425},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY234","v":2.3864446839573135}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F244<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F244<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F244<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F244<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F244<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F244<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F244<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F244*BT244+BU244","v":3.2842087551000003},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY244","v":2.535175785856642}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"R250*Bilans!F250+S250","v":14.510016753623189},{"v":0.10253209555191806,"d":"10.25%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'A12'!$C$39+'A12'!$C$40)","v":1.4877424242424246},null,13.022274329380764,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06961666666666666},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"AC250*Bilans!F250+AD250","v":4.590393611111112},4.417171210691825,136.178979059514,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":8.165964165227003},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.9542247173913037},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":1.671731326086963},{"$f":"AJ250*Bilans!F250+AK250","v":10.275657527898552},{"v":0.14478318494005696,"d":"14.48%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":8.787915103656127},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.05444564210733427},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.0219735789266573},{"$f":"AU250*Bilans!F250+AV250","v":3.5128917852611212},3.3803298311003243,104.21372487655148,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":10.670692985731689},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2529008695652178},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$6,0))))))","v":12.229693913043475},{"$f":"BB250*Bilans!F250+BC250","v":14.510016753623189},{"v":0.10253209555191806,"d":"10.25%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":13.022274329380764},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W250<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W250<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W250<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W250<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W250<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.9626833333333336},{"$f":"BM250*Bilans!F250+BN250","v":4.543757407407408},4.372294863731656,134.79546576073946,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":8.249777963830299},null,{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.050415385264400626},{"$f":"IF(Bilans!F250<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F250<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F250<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F250<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F250<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F250<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F250<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.753828147355994},{"$f":"Bilans!F250*BT250+BU250","v":3.208406871156673},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY250","v":2.5950718989160673}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R260*Bilans!F260+S260","v":15.415464874782609},{"v":0.06831834780616328,"d":"6.83%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'A12'!$C$39+'A12'!$C$40)","v":1.0531590909090915},null,14.362305783873518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC260*Bilans!F260+AD260","v":4.8039731775},4.622691170801886,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ260*Bilans!F260+AK260","v":15.415464874782609},{"v":0.06831834780616328,"d":"6.83%"},1.0531590909090915,null,14.362305783873518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU260*Bilans!F260+AV260","v":4.8039731775},4.622691170801886,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB260*Bilans!F260+BC260","v":15.415464874782609},{"v":0.06831834780616328,"d":"6.83%"},1.0531590909090915,null,14.362305783873518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W260<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W260<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W260<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W260<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W260<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM260*Bilans!F260+BN260","v":4.794444333333334},4.613521905660378,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F260<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F260<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F260<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F260<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F260<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F260<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F260<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F260*BT260+BU260","v":3.3594681393},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY260","v":2.4783823410103167}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'A12'!$C$39+'A12'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W277<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W277<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W277<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W277<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W277<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":0.972574074074074},0.9358731656184486,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F277<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F277<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F277<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F277<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F277<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F277<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F277<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F277*BT277+BU277","v":3.4902218169},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY277","v":2.3855350600676335}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R286*Bilans!F286+S286","v":15.14857833594203},{"v":0.07760679251123062,"d":"7.76%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'A12'!$C$39+'A12'!$C$40)","v":1.1756325757575763},null,13.972945760184453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC286*Bilans!F286+AD286","v":4.74499990125},4.5659433012028305,106.56372053526356,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.98045474317077},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ286*Bilans!F286+AK286","v":15.14857833594203},{"v":0.07760679251123062,"d":"7.76%"},1.1756325757575763,null,13.972945760184453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU286*Bilans!F286+AV286","v":4.74499990125},4.5659433012028305,106.56372053526356,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.98045474317077},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB286*Bilans!F286+BC286","v":15.14857833594203},{"v":0.07760679251123062,"d":"7.76%"},1.1756325757575763,null,13.972945760184453,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W286<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W286<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W286<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W286<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W286<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM286*Bilans!F286+BN286","v":4.736175814814815},4.557452199161426,106.36554824855594,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.991597076487532},null,{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F286<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F286<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F286<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F286<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F286<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F286<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F286<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F286*BT286+BU286","v":3.31822751715},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY286","v":2.509184939427868}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"R292*Bilans!F292+S292","v":15.651604116521739},{"v":0.06036412929382331,"d":"6.04%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'A12'!$C$39+'A12'!$C$40)","v":0.9447954545454553},null,14.706808661976284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AC292*Bilans!F292+AD292","v":4.8561522974999995},4.67290126740566,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"AJ292*Bilans!F292+AK292","v":15.651604116521739},{"v":0.06036412929382331,"d":"6.04%"},0.9447954545454553,null,14.706808661976284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06522389999999997},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"AU292*Bilans!F292+AV292","v":4.8561522974999995},4.67290126740566,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2951740521739129},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.806962086956524},{"$f":"BB292*Bilans!F292+BC292","v":15.651604116521739},{"v":0.06036412929382331,"d":"6.04%"},0.9447954545454553,null,14.706808661976284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W292<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W292<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W292<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W292<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W292<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$11,0))))))","v":4.006611},{"$f":"BM292*Bilans!F292+BN292","v":4.8459998888888896},4.66313196855346,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.045611747999999966},{"$f":"IF(Bilans!F292<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F292<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F292<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F292<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F292<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F292<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F292<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.8018645200000005},{"$f":"Bilans!F292*BT292+BU292","v":3.3959575377},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY292","v":2.4517522434237904}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R309*Bilans!F309+S309","v":9.17962962962963},{"v":0.37455627487299864,"d":"37.46%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'A12'!$C$39+'A12'!$C$40)","v":3.438287878787879},null,5.741341750841752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC309*Bilans!F309+AD309","v":2.834185185185185},2.7272348008385743,211.7494519893272,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":33.30911520852037},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ309*Bilans!F309+AK309","v":7.720345580479808},{"v":0.4453541415919615,"d":"44.54%"},3.438287878787879,null,4.2820577016919295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU309*Bilans!F309+AV309","v":1.9696875339399096},1.9696875339399096,152.931553885181,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":46.11989293556119},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB309*Bilans!F309+BC309","v":9.17962962962963},{"v":0.37455627487299864,"d":"37.46%"},3.438287878787879,null,5.741341750841752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W309<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W309<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W309<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W309<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W309<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM309*Bilans!F309+BN309","v":2.834185185185185},2.7272348008385743,211.7494519893272,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":33.30911520852037},null,{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F309<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F309<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F309<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F309<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F309<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F309<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F309<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F309*BT309+BU309","v":1.8219677467013944},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY309","v":4.569810045595982}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R315*Bilans!F315+S315","v":10.826666666666668},{"v":0.21227328705776982,"d":"21.23%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'A12'!$C$39+'A12'!$C$40)","v":2.2982121212121216},null,8.528454545454547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC315*Bilans!F315+AD315","v":3.5456000000000003},3.411803773584906,171.54797504768442,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":17.242624374987933},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ315*Bilans!F315+AK315","v":9.030992160295693},{"v":0.2544805798100564,"d":"25.45%"},2.2982121212121216,null,6.732780039083571,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU315*Bilans!F315+AV315","v":2.67949881895721},2.578385655977693,129.6431059721264,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":22.81600146692713},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB315*Bilans!F315+BC315","v":10.826666666666668},{"v":0.21227328705776982,"d":"21.23%"},2.2982121212121216,null,8.528454545454547,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W315<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W315<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W315<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W315<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W315<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM315*Bilans!F315+BN315","v":3.0494814814814815},2.9344067085953878,147.54410342214598,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":20.04781775367816},null,{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F315<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F315<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F315<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F315<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F315<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F315<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F315<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F315*BT315+BU315","v":2.440862491374326},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY315","v":3.411108385274064}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R325*Bilans!F325+S325","v":12.356666666666667},{"v":0.16502470755572998,"d":"16.50%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'A12'!$C$39+'A12'!$C$40)","v":2.0391553030303036},null,10.317511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC325*Bilans!F325+AD325","v":3.98165},3.831399056603774,168.8243298671527,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.45569456297879},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ325*Bilans!F325+AK325","v":8.703285536426419},{"v":0.23429718518319273,"d":"23.43%"},2.0391553030303036,null,6.664130233396115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU325*Bilans!F325+AV325","v":3.028374620340447},2.91409633278043,128.40488638269787,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.691294167120432},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB325*Bilans!F325+BC325","v":12.356666666666667},{"v":0.16502470755572998,"d":"16.50%"},2.0391553030303036,null,10.317511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W325<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W325<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W325<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W325<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W325<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM325*Bilans!F325+BN325","v":3.1727314814814815},3.0530057651991616,134.5257032158853,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.886353783607202},null,{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F325<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F325<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F325<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F325<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F325<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F325<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F325<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F325*BT325+BU325","v":2.761908572204268},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY325","v":3.014598888399453}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.3375},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":11.3625},{"$f":"R342*Bilans!F342+S342","v":8.732812500000001},{"v":0.4310761940391569,"d":"43.11%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'A12'!$C$39+'A12'!$C$40)","v":3.764507575757576},null,4.9683049242424255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.10963235294117646},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.497426470588235},{"$f":"AC342*Bilans!F342+AD342","v":2.643207720588235},2.643207720588235,225.9197697108957,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":37.83358624969218},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1736486486486487},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":7.9047297297297305},{"$f":"AJ342*Bilans!F342+AK342","v":6.551717342342343},{"v":0.5745833312173545,"d":"57.46%"},3.764507575757576,null,2.787209766584767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.1335792432087124},{"$f":"AU342*Bilans!F342+AV342","v":1.6781630076647718},1.646499554689965,140.7293105749053,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":60.73613988408129},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.26182432432432434},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.227364864864864},{"$f":"BB342*Bilans!F342+BC342","v":7.187317004504504},{"v":0.5237709110921708,"d":"52.38%"},3.764507575757576,null,3.4228094287469277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W342<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W342<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W342<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W342<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W342<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.258743183125632},{"$f":"BM342*Bilans!F342+BN342","v":1.7566135534960023},1.7234699015432478,147.30810606654055,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":58.023657496532074},null,{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.058449142529703624},{"$f":"IF(Bilans!F342<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F342<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F342<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F342<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F342<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F342<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F342<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1335792432087124},{"$f":"Bilans!F342*BT342+BU342","v":1.6781630076647718},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":5.023255813953488},{"$f":"Bilans!T342-BX342","v":2.0930232558139537},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY342","v":5.951005518031728}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R352*Bilans!F352+S352","v":9.793981481481483},{"v":0.27459079091553684,"d":"27.46%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'A12'!$C$39+'A12'!$C$40)","v":2.6893371212121218},null,7.104644360269361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC352*Bilans!F352+AD352","v":3.190509259259259},3.070112683438155,183.18664629192872,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.73898325807076},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ352*Bilans!F352+AK352","v":8.834447534783106},{"v":0.3044148613281846,"d":"30.44%"},2.6893371212121218,null,6.145110413570984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU352*Bilans!F352+AV352","v":2.3600831017571604},2.271023362068211,135.5068025978782,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":30.739992408318564},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB352*Bilans!F352+BC352","v":9.793981481481483},{"v":0.27459079091553684,"d":"27.46%"},2.6893371212121218,null,7.104644360269361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W352<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W352<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W352<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W352<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W352<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM352*Bilans!F352+BN352","v":3.190509259259259},3.070112683438155,183.18664629192872,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.73898325807076},null,{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F352<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F352<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F352<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F352<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F352<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F352<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F352<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F352*BT352+BU352","v":2.155538955704502},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY352","v":3.8626286431027066}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R358*Bilans!F358+S358","v":9.133796296296298},{"v":0.38255318658734944,"d":"38.26%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'A12'!$C$39+'A12'!$C$40)","v":3.4941628787878787},null,5.639633417508419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC358*Bilans!F358+AD358","v":2.8076018518518517},2.701654612159329,213.38625986196877,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":34.2052413975885},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ358*Bilans!F358+AK358","v":7.637228705215283},{"v":0.4575171195805355,"d":"45.75%"},3.4941628787878787,null,4.143065826427405,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU358*Bilans!F358+AV358","v":1.9405623182549754},1.9405623182549754,153.27249207126997,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":47.6206032202652},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB358*Bilans!F358+BC358","v":9.133796296296298},{"v":0.38255318658734944,"d":"38.26%"},3.4941628787878787,null,5.639633417508419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W358<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W358<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W358<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W358<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W358<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM358*Bilans!F358+BN358","v":2.8076018518518517},2.701654612159329,213.38625986196877,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":34.2052413975885},null,{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F358<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F358<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F358<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F358<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F358<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F358<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F358<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F358*BT358+BU358","v":1.7970818765496932},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY358","v":4.633092470785748}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R369*Bilans!F369+S369","v":9.324074074074074},{"v":0.3498681953597545,"d":"34.99%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'A12'!$C$39+'A12'!$C$40)","v":3.26219696969697},null,6.061877104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC369*Bilans!F369+AD369","v":2.917962962962963},2.8078511530398322,206.1422212883553,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":30.59177312926706},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ369*Bilans!F369+AK369","v":7.982289672222558},{"v":0.40867935187181154,"d":"40.87%"},3.26219696969697,null,4.720092702525588,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU369*Bilans!F369+AV369","v":2.0614760924621267},2.0614760924621267,151.34607843186953,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":41.667786383083445},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB369*Bilans!F369+BC369","v":9.324074074074074},{"v":0.3498681953597545,"d":"34.99%"},3.26219696969697,null,6.061877104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W369<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W369<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W369<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W369<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W369<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM369*Bilans!F369+BN369","v":2.917962962962963},2.8078511530398322,206.1422212883553,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":30.59177312926706},null,{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F369<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F369<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F369<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F369<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F369<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F369<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F369<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F369*BT369+BU369","v":1.9003959435431197},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY369","v":4.381216735342389}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"R370*Bilans!F370+S370","v":13.593333333333334},{"v":0.13460753934638195,"d":"13.46%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'A12'!$C$39+'A12'!$C$40)","v":1.829765151515152},null,11.763568181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.22800000000000004},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"AC370*Bilans!F370+AD370","v":4.3341},4.1705490566037735,162.80989407169812,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.951665926978531},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":-0.17134986868981592},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.5507534286548},{"$f":"AJ370*Bilans!F370+AK370","v":8.438407197743413},{"v":0.21683774065850547,"d":"21.68%"},1.829765151515152,null,6.60864204622826,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.18241871967750933},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.126162035935432},{"$f":"AU370*Bilans!F370+AV370","v":3.3103635578419297},3.185444178300725,124.3533698325037,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":14.338490158181031},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.8},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.4},{"$f":"BB370*Bilans!F370+BC370","v":13.593333333333334},{"v":0.13460753934638195,"d":"13.46%"},1.829765151515152,null,11.763568181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W370<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W370<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W370<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W370<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W370<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.854},{"$f":"BM370*Bilans!F370+BN370","v":3.272351851851852},3.1488668763102727,122.92546511740044,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":14.505046352902562},null,{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.1678672318065056},{"$f":"IF(Bilans!F370<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F370<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F370<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F370<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F370<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F370<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F370<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":1.9316652215612593},{"$f":"Bilans!F370*BT370+BU370","v":3.021403334705158},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY370","v":2.7556885292312026}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$5,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$5,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$6,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$6,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"R371*Bilans!F371+S371","v":9.956018518518519},{"v":0.25028069582126783,"d":"25.03%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'A12'!$C$39+'A12'!$C$40)","v":2.4917992424242428},null,7.464219276094276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$10,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$10,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$11,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$11,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"AC371*Bilans!F371+AD371","v":3.2844907407407407},3.160547693920335,173.598828538927,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.333304065098254},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$27,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$27,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$16,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$16,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$16,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.2014954551867304},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$28,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$28,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$17,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$17,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$17,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":8.805062780901707},{"$f":"AJ371*Bilans!F371+AK371","v":9.128295073597087},{"v":0.272975317113881,"d":"27.30%"},2.4917992424242428,null,6.636495831172844,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$21,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$21,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$21,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.0706065834786286},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$22,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$22,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$22,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":2.3497863083331936},{"$f":"AU371*Bilans!F371+AV371","v":2.463051035996827},2.3701057138837394,130.18236561818054,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":27.11456155574655},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$16,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$16,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$5,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$5,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$5,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$5,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$17,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$17,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$6,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$6,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$6,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$6,0))))))","v":9.777777777777779},{"$f":"BB371*Bilans!F371+BC371","v":9.956018518518519},{"v":0.25028069582126783,"d":"25.03%"},2.4917992424242428,null,7.464219276094276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='A12'!$O$3,'A12'!$N$21,IF(Bilans!W371<='A12'!$P$3,'A12'!$O$21,IF(Bilans!W371<='A12'!$Q$3,'A12'!$P$10,IF(Bilans!W371<='A12'!$R$3,'A12'!$Q$10,IF(Bilans!W371<='A12'!$S$3,'A12'!$R$10,IF(Bilans!W371<='A12'!$U$3,'A12'!$S$10,0))))))","v":0.06444444444444446},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$22,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$22,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$11,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$11,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$11,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$11,0))))))","v":3.181111111111111},{"$f":"BM371*Bilans!F371+BN371","v":3.2844907407407407},3.160547693920335,173.598828538927,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.333304065098254},null,{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$32,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$32,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$32,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$32,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$32,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$32,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$32,'A12'!$V$32))))))))","v":0.0603293821859426},{"$f":"IF(Bilans!F371<='A12'!$O$3,'A12'!$N$33,IF(Bilans!F371<='A12'!$P$3,'A12'!$O$33,IF(Bilans!F371<='A12'!$Q$3,'A12'!$P$33,IF(Bilans!F371<='A12'!$R$3,'A12'!$Q$33,IF(Bilans!F371<='A12'!$S$3,'A12'!$R$33,IF(Bilans!F371<='A12'!$U$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$V$3,'A12'!$S$33,IF(Bilans!F371<='A12'!$W$3,'A12'!$V$33,'A12'!$V$33))))))))","v":2.1467409208023853},{"$f":"Bilans!F371*BT371+BU371","v":2.2435193047256683},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-20)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-20)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-A12'!BY371","v":3.7111543877024915}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.4424552121998224},{"$f":"SUM(AF7:AF372)/229","v":3.3177655275017806},{"$f":"SUM(AG7:AG372)/Z373","v":3.147808844158502},{"$f":"SUM(AH7:AH372)","v":4659.2031904392115},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.6628794668694518},{"$f":"SUM(AX7:AX372)/229","v":2.5657635474249405},{"$f":"SUM(AY7:AY372)/AR373","v":2.3172603810658408},{"$f":"SUM(AZ7:AZ372)","v":6551.629231999169},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.242390531018184},{"$f":"SUM(BP7:BP372)/229","v":3.118518814400654},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.903698494080626},{"$f":"SUM(BR7:BR372)","v":5235.794315793606},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1002.2794247796426},null,{"$f":"SUM(BX7:BX372)","v":2561.8604651162873},{"$f":"SUM(BY7:BY372)","v":35.58139534883721},null,{"$f":"SUM(CA7:CA372)","v":1195.1584361730354},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.745971026793541}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E08","index":32,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":4932.059267001374},null,null,"COP",{"$f":"K13","v":3.673269491018951},{"$f":"L13","v":2.9182181640642395},{"$f":"M13","v":3.466278440759864},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9987950835842766},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9987950835842766},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9986107834742868},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.673269491018951},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.2049164157234005E-3},{"$f":"1-L3","v":1.2049164157234005E-3},{"$f":"1-M3","v":1.3892165257132216E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9987950835842766},null,null,"COP-Inst",{"$f":"K14","v":3.6744758610096797},{"$f":"L14","v":2.9194245340549685},{"$f":"M14","v":3.467669589892943}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.2049164157234005E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6744758610096797},{"$nulls":10},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R7*Bilans!F7+S7","v":6.341523148148148},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5105915337151407,"d":"51.06%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E08'!$C$39+'E08'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":3.103595117845118},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC7*Bilans!F7+AD7","v":3.411180555555555},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.3468186582809225},{"$f":"AF7*Z7","v":243.76188590099105},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":25.46169432440485},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ7*Bilans!F7+AK7","v":6.138476851851852},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5274806940627648,"d":"52.75%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":2.9005488215488215},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU7*Bilans!F7+AV7","v":2.6541527777777776},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.604074423480084},{"$f":"AX7*AR7","v":189.66491982570994},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":32.72397780493594},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$17,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$17,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB7*Bilans!F7+BC7","v":6.341523148148148},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5105915337151407,"d":"51.06%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":3.103595117845118},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W7<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W7<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W7<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W7<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W7<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM7*Bilans!F7+BN7","v":3.411180555555555},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.3468186582809225},{"$f":"BP7*BJ7","v":243.76188590099105},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.46169432440485},null,{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F7<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F7<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F7<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F7<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F7<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F7<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F7<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F7*BT7+BU7","v":2.4198824074074077},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.44068227701535}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R8*Bilans!F8+S8","v":6.8142499999999995},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3420694822903431,"d":"34.21%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E08'!$C$39+'E08'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":4.483303030303029},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC8*Bilans!F8+AD8","v":4.2425},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.082405660377359},{"$f":"AF8*Z8","v":208.47361196397947},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.635401384639142},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ8*Bilans!F8+AK8","v":6.761416666666667},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3447423941773006,"d":"34.47%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":4.430469696969697},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU8*Bilans!F8+AV8","v":3.0414166666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9266462264150945},{"$f":"AX8*AR8","v":149.45318043310468},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":20.41505560709041},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB8*Bilans!F8+BC8","v":8.328027777777777},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.27989183416472135,"d":"27.99%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":5.997080808080806},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W8<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W8<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W8<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W8<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W8<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM8*Bilans!F8+BN8","v":4.065694444444444},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.9122720125786157},{"$f":"BP8*BJ8","v":199.78550523870783},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.271853608963458},null,{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F8<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F8<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F8<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F8<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F8<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F8<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F8<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F8*BT8+BU8","v":2.741816666666667},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.0366897294231583}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3249.1429030801864},{"$nulls":9},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R9*Bilans!F9+S9","v":6.82655},{"v":0.3411224401695431,"d":"34.11%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E08'!$C$39+'E08'!$C$40)","v":2.3286893939393942},null,4.4978606060606054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC9*Bilans!F9+AD9","v":4.2455},4.085292452830188,208.39968138421952,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.609542258333295},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ9*Bilans!F9+AK9","v":6.772183333333334},{"v":0.34386094990626764,"d":"34.39%"},2.3286893939393942,null,4.4434939393939406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU9*Bilans!F9+AV9","v":3.0441833333333337},2.9293084905660383,149.43041732229847,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":20.374860797177348},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB9*Bilans!F9+BC9","v":8.340327777777777},{"v":0.27920837837381224,"d":"27.92%"},2.3286893939393942,null,6.011638383838383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W9<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W9<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W9<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W9<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W9<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM9*Bilans!F9+BN9","v":4.067638888888888},3.9141430817610057,199.6689785491709,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.248357426019357},null,{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F9<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F9<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F9<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F9<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F9<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F9<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F9<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F9*BT9+BU9","v":2.7444233333333337},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.0338054667080905}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R10*Bilans!F10+S10","v":6.277064814814815},{"v":0.44219543302920034,"d":"44.22%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E08'!$C$39+'E08'!$C$40)","v":2.7756893939393943},null,3.5013754208754206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC10*Bilans!F10+AD10","v":3.809305555555555},3.809305555555555,235.18721760101013,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":18.9630397650623},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ10*Bilans!F10+AK10","v":6.2029351851851855},{"v":0.44747999311176545,"d":"44.75%"},2.7756893939393943,null,3.427245791245791,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.8020277777777776},2.8020277777777776,172.99770445959598,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":25.77990600241709},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB10*Bilans!F10+BC10","v":6.277064814814815},{"v":0.44219543302920034,"d":"44.22%"},2.7756893939393943,null,3.5013754208754206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W10<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W10<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W10<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W10<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W10<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM10*Bilans!F10+BN10","v":3.809305555555555},3.809305555555555,235.18721760101013,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":18.9630397650623},null,{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F10<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F10<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F10<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F10<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F10<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F10<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F10<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.534390740740741},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.2852260615481907}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7448789223003334},{"$nulls":11},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R11*Bilans!F11+S11","v":6.261087962962963},{"v":0.425024762466856,"d":"42.50%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E08'!$C$39+'E08'!$C$40)","v":2.6611174242424247},null,3.5999705387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC11*Bilans!F11+AD11","v":3.9079861111111107},3.9079861111111107,230.5338770517677,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":17.660971624732447},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ11*Bilans!F11+AK11","v":6.218912037037037},{"v":0.4279072301383279,"d":"42.79%"},2.6611174242424247,null,3.5577946127946123,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.8386805555555554},2.8386805555555554,167.45505628156567,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":24.313701548103293},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB11*Bilans!F11+BC11","v":6.261087962962963},{"v":0.425024762466856,"d":"42.50%"},2.6611174242424247,null,3.5999705387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W11<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W11<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W11<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W11<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W11<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM11*Bilans!F11+BN11","v":3.9079861111111107},3.9079861111111107,230.5338770517677,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":17.660971624732447},null,{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F11<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F11<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F11<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F11<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F11<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F11<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F11<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.5627731481481484},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.2488425741639606}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R12*Bilans!F12+S12","v":6.245976851851852},{"v":0.40870369013966634,"d":"40.87%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E08'!$C$39+'E08'!$C$40)","v":2.552753787878788},null,3.693223063973064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC12*Bilans!F12+AD12","v":4.001319444444444},4.001319444444444,225.63331220328288,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":16.488556293773048},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ12*Bilans!F12+AK12","v":6.2340231481481485},{"v":0.4094873771261337,"d":"40.95%"},2.552753787878788,null,3.6812693602693605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU12*Bilans!F12+AV12","v":2.8733472222222223},2.8733472222222223,162.02726622095963,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":22.96136728580462},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB12*Bilans!F12+BC12","v":6.245976851851852},{"v":0.40870369013966634,"d":"40.87%"},2.552753787878788,null,3.693223063973064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W12<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W12<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W12<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W12<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W12<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM12*Bilans!F12+BN12","v":4.001319444444444},4.001319444444444,225.63331220328288,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":16.488556293773048},null,{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F12<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F12<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F12<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F12<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F12<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F12<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F12<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.589617592592593},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.215164484302215}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4299.901852457667},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.673269491018951},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9182181640642395},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.466278440759864},{"$f":"AE373","v":4.090289579134476},{"$f":"AF373","v":3.9693204761047127},null,null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R13*Bilans!F13+S13","v":6.9003499999999995},{"v":0.3355110884801409,"d":"33.55%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E08'!$C$39+'E08'!$C$40)","v":2.31514393939394},null,4.58520606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC13*Bilans!F13+AD13","v":4.2635},4.1026132075471695,207.94952861578048,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.455151720016133},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ13*Bilans!F13+AK13","v":6.836783333333333},{"v":0.33863058495743953,"d":"33.86%"},2.31514393939394,null,4.5216393939393935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU13*Bilans!F13+AV13","v":3.0607833333333336},2.9452820754716984,149.28778031234995,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":20.13521789899822},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB13*Bilans!F13+BC13","v":8.414127777777777},{"v":0.27514960558459495,"d":"27.51%"},2.31514393939394,null,6.0989838383838375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W13<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W13<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W13<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W13<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W13<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM13*Bilans!F13+BN13","v":4.079305555555555},3.9253694968553456,198.96556053887937,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.10785071600147},null,{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F13<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F13<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F13<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F13<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F13<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F13<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F13<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F13*BT13+BU13","v":2.7600633333333335},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.01661429688011}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6744758610096797},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9194245340549685},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.467669589892943},{"$nulls":4},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R14*Bilans!F14+S14","v":6.312087962962963},{"v":0.47953145056439667,"d":"47.95%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E08'!$C$39+'E08'!$C$40)","v":3.026844696969697},null,3.2852432659932655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC14*Bilans!F14+AD14","v":3.5929861111111108},3.5929861111111108,243.4891561426768,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.067564745426786},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ14*Bilans!F14+AK14","v":6.167912037037038},{"v":0.49074057457274356,"d":"49.07%"},3.026844696969697,null,3.1410673400673406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.7216805555555554},2.7216805555555554,184.44260046338385,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.132167430346765},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB14*Bilans!F14+BC14","v":6.312087962962963},{"v":0.47953145056439667,"d":"47.95%"},3.026844696969697,null,3.2852432659932655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W14<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W14<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W14<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W14<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W14<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM14*Bilans!F14+BN14","v":3.5929861111111108},3.5929861111111108,243.4891561426768,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.067564745426786},null,{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F14<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F14<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F14<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F14<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F14<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F14<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F14<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.472173148148148},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.3679058919739377}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.829749885182175},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.7448789223003334},{"$f":"F15","v":2.829749885182175},{"$f":"F28","v":3.4940100993018075},{"$nulls":4},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R15*Bilans!F15+S15","v":6.287847222222222},{"v":0.45373420549299953,"d":"45.37%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E08'!$C$39+'E08'!$C$40)","v":2.853011363636364},null,3.434835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC15*Bilans!F15+AD15","v":3.742708333333333},3.742708333333333,238.02093892045454,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":19.880580320319815},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ15*Bilans!F15+AK15","v":6.192152777777778},{"v":0.46074628098246706,"d":"46.07%"},2.853011363636364,null,3.339141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.7772916666666667},2.7772916666666667,176.62438835227275,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":26.791285384033113},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB15*Bilans!F15+BC15","v":6.287847222222222},{"v":0.45373420549299953,"d":"45.37%"},2.853011363636364,null,3.434835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W15<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W15<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W15<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W15<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W15<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM15*Bilans!F15+BN15","v":3.742708333333333},3.742708333333333,238.02093892045454,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":19.880580320319815},null,{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F15<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F15<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F15<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F15<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F15<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F15<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F15<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.5152361111111112},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.310244503427496}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.3355035643557485},{"$f":"F19","v":3.3355035643557485},{"$f":"F19","v":3.3355035643557485},{"$nulls":4},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R16*Bilans!F16+S16","v":6.287689814814815},{"v":0.45356604090711966,"d":"45.36%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E08'!$C$39+'E08'!$C$40)","v":2.851882575757576},null,3.435807239057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC16*Bilans!F16+AD16","v":3.7436805555555552},3.7436805555555552,237.9813485669192,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.866950763829283},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ16*Bilans!F16+AK16","v":6.192310185185185},{"v":0.46055228024277156,"d":"46.06%"},2.851882575757576,null,3.3404276094276093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.7776527777777775},2.7776527777777775,176.57210440277777,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.77639115578383},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB16*Bilans!F16+BC16","v":6.287689814814815},{"v":0.45356604090711966,"d":"45.36%"},2.851882575757576,null,3.435807239057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W16<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W16<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W16<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W16<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W16<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM16*Bilans!F16+BN16","v":3.7436805555555552},3.7436805555555552,237.9813485669192,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.866950763829283},null,{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F16<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F16<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F16<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F16<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F16<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F16<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F16<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.515515740740741},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.309876530200581}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":773.3918171629853},{"$nulls":9},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R17*Bilans!F17+S17","v":6.342546296296296},{"v":0.5116659776547805,"d":"51.17%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E08'!$C$39+'E08'!$C$40)","v":3.245265151515152},null,3.0972811447811446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC17*Bilans!F17+AD17","v":3.404861111111111},3.3406184486373167,243.89855293501057,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.570624515602695},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ17*Bilans!F17+AK17","v":6.137453703703704},{"v":0.528764094718428,"d":"52.88%"},3.245265151515152,null,2.892188552188552,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.6518055555555553},2.601771488469602,189.9553363731657,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":32.832130100036665},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB17*Bilans!F17+BC17","v":6.342546296296296},{"v":0.5116659776547805,"d":"51.17%"},3.245265151515152,null,3.0972811447811446,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W17<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W17<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W17<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W17<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W17<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM17*Bilans!F17+BN17","v":3.404861111111111},3.3406184486373167,243.89855293501057,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.570624515602695},null,{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F17<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F17<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F17<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F17<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F17<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F17<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F17<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.418064814814815},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.4432685429342174}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4932.059267001374},{"$nulls":5},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R18*Bilans!F18+S18","v":6.289657407407407},{"v":0.4556674932512397,"d":"45.57%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E08'!$C$39+'E08'!$C$40)","v":2.8659924242424246},null,3.423664983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC18*Bilans!F18+AD18","v":3.731527777777777},3.731527777777777,238.47244184343438,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.037830687866506},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ18*Bilans!F18+AK18","v":6.190342592592593},{"v":0.46297799861220784,"d":"46.30%"},2.8659924242424246,null,3.3243501683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.7731388888888886},2.7731388888888886,177.22424748989903,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.962847810388816},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB18*Bilans!F18+BC18","v":6.289657407407407},{"v":0.4556674932512397,"d":"45.57%"},2.8659924242424246,null,3.423664983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W18<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W18<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W18<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W18<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W18<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM18*Bilans!F18+BN18","v":3.731527777777777},3.731527777777777,238.47244184343438,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.037830687866506},null,{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F18<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F18<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F18<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F18<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F18<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F18<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F18<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.5120203703703705},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.314482083758071}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3355035643557485},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5567.676167546276},{"$nulls":5},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R19*Bilans!F19+S19","v":6.343962962962963},{"v":0.5131530971145186,"d":"51.32%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E08'!$C$39+'E08'!$C$40)","v":3.2554242424242426},null,3.0885387205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC19*Bilans!F19+AD19","v":3.396111111111111},3.3320335429769394,244.0841793329522,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":25.722120190949244},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ19*Bilans!F19+AK19","v":6.136037037037037},{"v":0.530541817589194,"d":"53.05%"},3.2554242424242426,null,2.880612794612795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.6485555555555553},2.5985828092243186,190.35611263731658,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.98219589866022},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB19*Bilans!F19+BC19","v":6.343962962962963},{"v":0.5131530971145186,"d":"51.32%"},3.2554242424242426,null,3.0885387205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W19<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W19<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W19<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W19<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W19<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM19*Bilans!F19+BN19","v":3.396111111111111},3.3320335429769394,244.0841793329522,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":25.722120190949244},null,{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F19<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F19<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F19<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F19<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F19<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F19<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F19<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.415548148148148},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.446855951934128}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6258.058640665157},{"$nulls":5},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R20*Bilans!F20+S20","v":6.3555324074074075},{"v":0.5252730908309491,"d":"52.53%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E08'!$C$39+'E08'!$C$40)","v":3.338390151515152},null,3.0171422558922556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC20*Bilans!F20+AD20","v":3.3246527777777777},3.261923480083858,245.44343225890995,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.989183080939952},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ20*Bilans!F20+AK20","v":6.124467592592593},{"v":0.5450906713185748,"d":"54.51%"},3.338390151515152,null,2.786077441077441,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.6220138888888886},2.572541928721174,193.5709174266248,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.221657970707426},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB20*Bilans!F20+BC20","v":6.3555324074074075},{"v":0.5252730908309491,"d":"52.53%"},3.338390151515152,null,3.0171422558922556,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W20<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W20<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W20<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W20<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W20<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM20*Bilans!F20+BN20","v":3.3246527777777777},3.261923480083858,245.44343225890995,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.989183080939952},null,{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F20<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F20<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F20<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F20<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F20<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F20<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F20<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.3949953703703706},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.476435326194529}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R21*Bilans!F21+S21","v":6.255814814814815},{"v":0.41933834487725097,"d":"41.93%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E08'!$C$39+'E08'!$C$40)","v":2.6233030303030307},null,3.632511784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC21*Bilans!F21+AD21","v":3.940555555555555},3.940555555555555,228.8789301010101,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":17.245538777027292},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ21*Bilans!F21+AK21","v":6.224185185185186},{"v":0.4214693091952052,"d":"42.15%"},2.6233030303030307,null,3.600882154882155,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU21*Bilans!F21+AV21","v":2.8507777777777776},2.8507777777777776,165.5814665050505,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.83805716674875},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB21*Bilans!F21+BC21","v":6.255814814814815},{"v":0.41933834487725097,"d":"41.93%"},2.6233030303030307,null,3.632511784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W21<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W21<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W21<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W21<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W21<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM21*Bilans!F21+BN21","v":3.940555555555555},3.940555555555555,228.8789301010101,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":17.245538777027292},null,{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F21<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F21<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F21<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F21<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F21<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F21<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F21<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F21*BT21+BU21","v":2.5721407407407413},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":3.2370104713749526}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R22*Bilans!F22+S22","v":6.276828703703703},{"v":0.4419423156289719,"d":"44.19%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E08'!$C$39+'E08'!$C$40)","v":2.7739962121212125},null,3.502832491582491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC22*Bilans!F22+AD22","v":3.8107638888888884},3.8107638888888884,235.12239977904042,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.94330645682336},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ22*Bilans!F22+AK22","v":6.203171296296297},{"v":0.4471900064693476,"d":"44.72%"},2.7739962121212125,null,3.4291750841750845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU22*Bilans!F22+AV22","v":2.8025694444444444},2.8025694444444444,172.91726082702024,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.757958763490397},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB22*Bilans!F22+BC22","v":6.276828703703703},{"v":0.4419423156289719,"d":"44.19%"},2.7739962121212125,null,3.502832491582491,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W22<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W22<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W22<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W22<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W22<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM22*Bilans!F22+BN22","v":3.8107638888888884},3.8107638888888884,235.12239977904042,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.94330645682336},null,{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F22<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F22<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F22<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F22<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F22<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F22<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F22<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.5348101851851856},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.2846824430049506}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R23*Bilans!F23+S23","v":6.335462962962963},{"v":0.5042204043563235,"d":"50.42%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E08'!$C$39+'E08'!$C$40)","v":3.1944696969696973},null,3.140993265993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC23*Bilans!F23+AD23","v":3.4486111111111106},3.383542976939203,242.90762626262625,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.824677626038884},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ23*Bilans!F23+AK23","v":6.144537037037037},{"v":0.5198877763637186,"d":"51.99%"},3.1944696969696973,null,2.95006734006734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.668055555555555},2.6177148846960168,187.92813131313133,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.08728503147035},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB23*Bilans!F23+BC23","v":6.335462962962963},{"v":0.5042204043563235,"d":"50.42%"},3.1944696969696973,null,3.140993265993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W23<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W23<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W23<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W23<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W23<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM23*Bilans!F23+BN23","v":3.4486111111111106},3.383542976939203,242.90762626262625,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.824677626038884},null,{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F23<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F23<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F23<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F23<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F23<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F23<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F23<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.430648148148148},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.4254429288629535}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R24*Bilans!F24+S24","v":6.352777777777778},{"v":0.5223913821202847,"d":"52.24%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E08'!$C$39+'E08'!$C$40)","v":3.318636363636364},null,3.034141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC24*Bilans!F24+AD24","v":3.3416666666666663},3.278616352201258,245.14512521440827,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":26.68258626161868},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ24*Bilans!F24+AK24","v":6.127222222222223},{"v":0.5416216750879912,"d":"54.16%"},3.318636363636364,null,2.8085858585858587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU24*Bilans!F24+AV24","v":2.628333333333333},2.5787421383647797,192.81489399656948,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":33.92427739666802},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB24*Bilans!F24+BC24","v":6.352777777777778},{"v":0.5223913821202847,"d":"52.24%"},3.318636363636364,null,3.034141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W24<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W24<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W24<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W24<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W24<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM24*Bilans!F24+BN24","v":3.3416666666666663},3.278616352201258,245.14512521440827,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":26.68258626161868},null,{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F24<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F24<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F24<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F24<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F24<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F24<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F24<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F24*BT24+BU24","v":2.399888888888889},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":3.469346664412758}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R25*Bilans!F25+S25","v":6.293120370370371},{"v":0.4593628577623446,"d":"45.94%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E08'!$C$39+'E08'!$C$40)","v":2.890825757575758},null,3.4022946127946128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC25*Bilans!F25+AD25","v":3.7101388888888884},3.7101388888888884,239.3167751767677,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":20.341298285138667},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ25*Bilans!F25+AK25","v":6.18687962962963},{"v":0.4672510103043356,"d":"46.73%"},2.890825757575758,null,3.2960538720538715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.7651944444444445},2.7651944444444445,178.3645941565657,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.292490034401297},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB25*Bilans!F25+BC25","v":6.293120370370371},{"v":0.4593628577623446,"d":"45.94%"},2.890825757575758,null,3.4022946127946128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W25<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W25<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W25<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W25<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W25<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM25*Bilans!F25+BN25","v":3.7101388888888884},3.7101388888888884,239.3167751767677,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":20.341298285138667},null,{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F25<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F25<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F25<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F25<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F25<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F25<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F25<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.5058685185185188},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.3226190640482227}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12164.9255658275},null,{"$f":"F26/F28","v":3481.6515179101407},{"$nulls":9},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R26*Bilans!F26+S26","v":5.7169895833333335},{"v":0.7370601415471331,"d":"73.71%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E08'!$C$39+'E08'!$C$40)","v":4.213765151515152},null,1.5032244318181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC26*Bilans!F26+AD26","v":2.8086354166666667},2.43768356918239,234.6367942680818,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":46.19844077538428},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ26*Bilans!F26+AK26","v":4.774374053030304},{"v":0.8825796019984374,"d":"88.26%"},4.213765151515152,null,0.5606089015151516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU26*Bilans!F26+AV26","v":2.131405113636364},1.5683924421097772,150.9640461228345,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":71.80420982423833},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB26*Bilans!F26+BC26","v":4.504329861111111},{"v":0.9354921334459543,"d":"93.55%"},4.213765151515152,null,0.2905647095959587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W26<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W26<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W26<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W26<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W26<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM26*Bilans!F26+BN26","v":1.582777777777778},1.1646855345911953,112.10564144654091,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":96.69320744120742},null,{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F26<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F26<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F26<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F26<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F26<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F26<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F26<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F26*BT26+BU26","v":2.131405113636364},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.5563182334649195}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":2.7212074592074784},{"$nulls":11},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R27*Bilans!F27+S27","v":5.485625000000001},{"v":0.8025106942732554,"d":"80.25%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E08'!$C$39+'E08'!$C$40)","v":4.402272727272727},null,1.0833522727272733,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC27*Bilans!F27+AD27","v":2.726875},2.0065683962264154,202.2183146655232,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":58.76224949471796},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ27*Bilans!F27+AK27","v":4.474375},{"v":0.9838855096572655,"d":"98.39%"},4.402272727272727,null,0.07210227272727288,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU27*Bilans!F27+AV27","v":2.0688750000000002},1.5223797169811324,153.42265991423673,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":77.4514212269514},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB27*Bilans!F27+BC27","v":4.283402777777777},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.11886994949495033,0.027001950324098165,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":98.05697435897434},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":2.7212074592074784},null,{"$f":"IF(Bilans!W27<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W27<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W27<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W27<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W27<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W27<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM27*Bilans!F27+BN27","v":1.420416666666667},1.0452122641509438,102.49035218553462,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":112.94779458525043},null,{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F27<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F27<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F27<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F27<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F27<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F27<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F27<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F27*BT27+BU27","v":2.0688750000000002},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":4.65702226943359}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4940100993018075},{"$nulls":11},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R28*Bilans!F28+S28","v":5.898479166666667},{"v":0.6893122488879869,"d":"68.93%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E08'!$C$39+'E08'!$C$40)","v":4.0658939393939395},null,1.8325852272727277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC28*Bilans!F28+AD28","v":2.872770833333333},2.493348270440251,231.14607807918807,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":43.501727235435375},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ28*Bilans!F28+AK28","v":5.009702651515152},{"v":0.8116038460215271,"d":"81.16%"},4.0658939393939395,null,0.9438087121212124,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU28*Bilans!F28+AV28","v":2.1804556818181817},1.604486256432247,148.74404426493842,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":67.60105044764934},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB28*Bilans!F28+BC28","v":4.677631944444444},{"v":0.8692205773528083,"d":"86.92%"},4.0658939393939395,null,0.6117380050505048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W28<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W28<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W28<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W28<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W28<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM28*Bilans!F28+BN28","v":1.710138888888889},1.2584040880503147,116.66046538307607,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":86.19246980648686},null,{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F28<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F28<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F28<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F28<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F28<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F28<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F28<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F28*BT28+BU28","v":2.1804556818181817},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":4.48136529070122}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R29*Bilans!F29+S29","v":6.377569444444444},{"v":0.5482371434765351,"d":"54.82%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E08'!$C$39+'E08'!$C$40)","v":3.496420454545455},null,2.881148989898989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC29*Bilans!F29+AD29","v":3.188541666666666},3.128380503144654,247.2600850128645,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":29.559748507617833},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ29*Bilans!F29+AK29","v":6.102430555555556},{"v":0.5729553860080177,"d":"57.30%"},3.496420454545455,null,2.606010101010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU29*Bilans!F29+AV29","v":2.571458333333333},2.522940251572327,199.40746352915954,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":36.65332179446576},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB29*Bilans!F29+BC29","v":6.377569444444444},{"v":0.5482371434765351,"d":"54.82%"},3.496420454545455,null,2.881148989898989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W29<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W29<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W29<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W29<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W29<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM29*Bilans!F29+BN29","v":3.188541666666666},3.128380503144654,247.2600850128645,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":29.559748507617833},null,{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F29<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F29<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F29<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F29<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F29<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F29<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F29<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F29*BT29+BU29","v":2.355847222222222},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":3.5342047791087734}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R30*Bilans!F30+S30","v":6.321375},{"v":0.4893623905903671,"d":"48.94%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E08'!$C$39+'E08'!$C$40)","v":3.093443181818182},null,3.2279318181818177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC30*Bilans!F30+AD30","v":3.5356249999999996},3.5356249999999996,245.25312801136363,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":22.95450990727498},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ30*Bilans!F30+AK30","v":6.158625000000001},{"v":0.5022944540085136,"d":"50.23%"},3.093443181818182,null,3.0651818181818187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU30*Bilans!F30+AV30","v":2.7003749999999997},2.649424528301887,183.7807044005146,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.63251593844289},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB30*Bilans!F30+BC30","v":6.321375},{"v":0.4893623905903671,"d":"48.94%"},3.093443181818182,null,3.2279318181818177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W30<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W30<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W30<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W30<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W30<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM30*Bilans!F30+BN30","v":3.5356249999999996},3.5356249999999996,245.25312801136363,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":22.95450990727498},null,{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F30<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F30<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F30<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F30<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F30<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F30<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F30<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F30*BT30+BU30","v":2.4556750000000003},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.3905327503142333}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R31*Bilans!F31+S31","v":6.30988425925926},{"v":0.4771944370054331,"d":"47.72%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E08'!$C$39+'E08'!$C$40)","v":3.011041666666667},null,3.298842592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC31*Bilans!F31+AD31","v":3.606597222222222},3.606597222222222,243.04366871843436,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":21.86124473774036},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ31*Bilans!F31+AK31","v":6.170115740740741},{"v":0.4880040818010948,"d":"48.80%"},3.011041666666667,null,3.159074074074074,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU31*Bilans!F31+AV31","v":2.726736111111111},2.726736111111111,183.75102825126265,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.91541437551371},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB31*Bilans!F31+BC31","v":6.30988425925926},{"v":0.4771944370054331,"d":"47.72%"},3.011041666666667,null,3.298842592592593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W31<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W31<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W31<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W31<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W31<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM31*Bilans!F31+BN31","v":3.606597222222222},3.606597222222222,243.04366871843436,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":21.86124473774036},null,{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F31<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F31<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F31<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F31<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F31<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F31<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F31<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F31*BT31+BU31","v":2.4760879629629633},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.3625810698844085}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R37*Bilans!F37+S37","v":6.334597222222222},{"v":0.5033092478953064,"d":"50.33%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E08'!$C$39+'E08'!$C$40)","v":3.188261363636364},null,3.1463358585858585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC37*Bilans!F37+AD37","v":3.453958333333333},3.3887893081761007,242.779335544597,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.73480231837648},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ37*Bilans!F37+AK37","v":6.145402777777778},{"v":0.518804296305093,"d":"51.88%"},3.188261363636364,null,2.957141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.6700416666666666},2.619663522012579,187.67769589279595,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.99687018276585},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB37*Bilans!F37+BC37","v":6.334597222222222},{"v":0.5033092478953064,"d":"50.33%"},3.188261363636364,null,3.1463358585858585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W37<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W37<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W37<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W37<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W37<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM37*Bilans!F37+BN37","v":3.453958333333333},3.3887893081761007,242.779335544597,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.73480231837648},null,{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F37<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F37<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F37<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F37<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F37<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F37<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F37<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.432186111111111},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.423276892171819}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R44*Bilans!F44+S44","v":6.2634490740740745},{"v":0.42756781619081635,"d":"42.76%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E08'!$C$39+'E08'!$C$40)","v":2.6780492424242426},null,3.585399831649832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC44*Bilans!F44+AD44","v":3.8934027777777773},3.8934027777777773,231.25573690025251,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":17.84923914612098},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ44*Bilans!F44+AK44","v":6.216550925925926},{"v":0.4307934213577378,"d":"43.08%"},2.6780492424242426,null,3.5385016835016834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.833263888888889},2.833263888888889,168.28686006944443,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.527993154912444},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB44*Bilans!F44+BC44","v":6.2634490740740745},{"v":0.42756781619081635,"d":"42.76%"},2.6780492424242426,null,3.585399831649832,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W44<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W44<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W44<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W44<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W44<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM44*Bilans!F44+BN44","v":3.8934027777777773},3.8934027777777773,231.25573690025251,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":17.84923914612098},null,{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F44<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F44<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F44<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F44<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F44<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F44<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F44<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.558578703703704},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.254168613056706}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R61*Bilans!F61+S61","v":5.970520833333334},{"v":0.6711637194739939,"d":"67.12%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E08'!$C$39+'E08'!$C$40)","v":4.00719696969697},null,1.9633238636363641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC61*Bilans!F61+AD61","v":2.898229166666667},2.515444182389937,229.65090678244712,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":42.464367208919064},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ61*Bilans!F61+AK61","v":5.103115530303031},{"v":0.7852451989185157,"d":"78.52%"},4.00719696969697,null,1.0959185606060604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU61*Bilans!F61+AV61","v":2.1999261363636364},1.9093698542024014,174.31852452557308,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":55.94345444359489},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB61*Bilans!F61+BC61","v":4.746423611111111},{"v":0.8442560753145478,"d":"84.43%"},4.00719696969697,null,0.7392266414141409,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W61<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W61<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W61<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W61<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W61<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM61*Bilans!F61+BN61","v":1.760694444444445},1.2956053459119503,118.28405678959413,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":82.44543432271756},null,{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F61<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F61<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F61<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F61<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F61<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F61<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F61<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F61*BT61+BU61","v":2.1999261363636364},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":4.452539671804519}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R71*Bilans!F71+S71","v":6.252666666666666},{"v":0.41593889637391085,"d":"41.59%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E08'!$C$39+'E08'!$C$40)","v":2.600727272727273},null,3.651939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC71*Bilans!F71+AD71","v":3.9599999999999995},3.9599999999999995,227.86272,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.000776859504132},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ71*Bilans!F71+AK71","v":6.227333333333334},{"v":0.41763097196134347,"d":"41.76%"},2.600727272727273,null,3.626606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU71*Bilans!F71+AV71","v":2.858},2.858,164.45243781818183,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.556009924295438},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB71*Bilans!F71+BC71","v":6.252666666666666},{"v":0.41593889637391085,"d":"41.59%"},2.600727272727273,null,3.651939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W71<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W71<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W71<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W71<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W71<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM71*Bilans!F71+BN71","v":3.9599999999999995},3.9599999999999995,227.86272,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.000776859504132},null,{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F71<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F71<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F71<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F71<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F71<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F71<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F71<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F71*BT71+BU71","v":2.5777333333333337},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.229987525847478}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R77*Bilans!F77+S77","v":6.366236111111111},{"v":0.5364469158333927,"d":"53.64%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E08'!$C$39+'E08'!$C$40)","v":3.4151477272727275},null,2.9510883838383837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC77*Bilans!F77+AD77","v":3.2585416666666664},3.197059748427673,246.45232611063466,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.210921854566376},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ77*Bilans!F77+AK77","v":6.113763888888889},{"v":0.5585998722455398,"d":"55.86%"},3.4151477272727275,null,2.6986161616161617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU77*Bilans!F77+AV77","v":2.597458333333333},2.548449685534591,196.4528042632933,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.39092933214141},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB77*Bilans!F77+BC77","v":6.366236111111111},{"v":0.5364469158333927,"d":"53.64%"},3.4151477272727275,null,2.9510883838383837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W77<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W77<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W77<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W77<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W77<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM77*Bilans!F77+BN77","v":3.2585416666666664},3.197059748427673,246.45232611063466,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":28.210921854566376},null,{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F77<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F77<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F77<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F77<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F77<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F77<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F77<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F77*BT77+BU77","v":2.3759805555555555},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.5042570075583375}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R94*Bilans!F94+S94","v":8.674625},{"v":0.22934577994594998,"d":"22.93%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E08'!$C$39+'E08'!$C$40)","v":1.9894886363636366},null,6.685136363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC94*Bilans!F94+AD94","v":4.69625},4.519033018867924,193.73710783662094,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.099608089854376},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ94*Bilans!F94+AK94","v":8.389875000000002},{"v":0.2371297112726514,"d":"23.71%"},1.9894886363636366,null,6.400386363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU94*Bilans!F94+AV94","v":3.4598750000000003},3.329313679245283,142.73221740244426,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.066016689036053},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB94*Bilans!F94+BC94","v":10.188402777777778},{"v":0.195269924026067,"d":"19.53%"},1.9894886363636366,null,8.198914141414141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W94<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W94<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W94<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W94<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W94<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM94*Bilans!F94+BN94","v":4.359791666666666},4.195271226415094,179.85699830081475,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":11.956198478592125},null,{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F94<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F94<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F94<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F94<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F94<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F94<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F94<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F94*BT94+BU94","v":3.1360750000000004},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":2.65492582659149}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R104*Bilans!F104+S104","v":9.974833333333333},{"v":0.17415875407654724,"d":"17.42%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E08'!$C$39+'E08'!$C$40)","v":1.737204545454546},null,8.237628787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC104*Bilans!F104+AD104","v":5.0385},4.848367924528302,178.5001580737564,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.884506879912376},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ104*Bilans!F104+AK104","v":9.5325},{"v":0.1822401831056434,"d":"18.22%"},1.737204545454546,null,7.795295454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU104*Bilans!F104+AV104","v":3.7650833333333336},3.623004716981132,133.38651784476843,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.889401628411544},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB104*Bilans!F104+BC104","v":8.515944444444443},{"v":0.2039943492806424,"d":"20.40%"},1.737204545454546,null,6.7787398989898975,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W104<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W104<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W104<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W104<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W104<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM104*Bilans!F104+BN104","v":4.297083333333333},4.134929245283018,152.2338105102916,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":10.417435372311878},null,{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F104<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F104<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F104<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F104<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F104<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F104<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F104<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F104*BT104+BU104","v":3.423216666666667},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.432228901168367}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F116<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F116<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F116<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F116<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F116<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F116<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F116<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F116*BT116+BU116","v":3.511661111111111},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.3709709588102865}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F119<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F119<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F119<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F119<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F119<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F119<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F119<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F119*BT119+BU119","v":3.871406666666667},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.1506514888545007}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F136<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F136<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F136<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F136<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F136<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F136<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F136<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F136*BT136+BU136","v":4.567253333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.8229876698237104}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F142<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F142<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F142<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F142<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F142<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F142<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F142<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F142*BT142+BU142","v":2.876711666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.894293024950793}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F152<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F152<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F152<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F152<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F152<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F152<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F152<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F152*BT152+BU152","v":3.7200583333333332},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.238149449706991}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F169<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F169<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F169<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F169<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F169<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F169<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F169<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F169*BT169+BU169","v":4.074033333333333},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.0436863988090197}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F175<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F175<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F175<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F175<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F175<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F175<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F175<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F175*BT175+BU175","v":4.306386666666667},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.933418235774131}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F185<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F185<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F185<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F185<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F185<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F185<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F185<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F185*BT185+BU185","v":4.863913333333333},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.7117999316657042}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F201<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F201<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F201<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F201<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F201<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F201<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F201<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F201*BT201+BU201","v":4.669173333333332},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.7831949934666325}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F211<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F211<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F211<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F211<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F211<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F211<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F211<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F211*BT211+BU211","v":4.335506666666666},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.9204321782370473}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F217<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F217<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F217<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F217<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F217<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F217<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F217<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F217*BT217+BU217","v":4.785653333333333},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.7397930714359948}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F234<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F234<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F234<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F234<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F234<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F234<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F234<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F234*BT234+BU234","v":4.5351},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.835912441098963}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F244<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F244<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F244<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F244<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F244<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F244<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F244<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F244*BT244+BU244","v":3.88172},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.144937427642361}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.7266666666666675},{"$f":"R250*Bilans!F250+S250","v":10.55188888888889},{"v":0.1409929956530355,"d":"14.10%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E08'!$C$39+'E08'!$C$40)","v":1.4877424242424246},null,9.064146464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.22000000000000006},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"AC250*Bilans!F250+AD250","v":5.443666666666667},5.238245283018869,161.49224485077187,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":6.885981825844157},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3000000000000001},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.38},{"$f":"AJ250*Bilans!F250+AK250","v":10.085},{"v":0.1475203197067352,"d":"14.75%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":8.597257575757576},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.7366666666666677},{"$f":"AU250*Bilans!F250+AV250","v":4.029055555555556},3.8770157232704405,119.52628001257861,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.3036666324775},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.3133333333333332},{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB250*Bilans!F250+BC250","v":9.093},{"v":0.16361403543851585,"d":"16.36%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":7.605257575757575},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W250<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W250<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W250<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W250<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W250<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4599999999999995},{"$f":"BM250*Bilans!F250+BN250","v":4.511944444444444},4.341682389937106,133.85169989136645,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":8.307945763555573},null,{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.13266666666666657},{"$f":"IF(Bilans!F250<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F250<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F250<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F250<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F250<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F250<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F250<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.4713333333333343},{"$f":"Bilans!F250*BT250+BU250","v":3.6675444444444447},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.2701964864366153}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R260*Bilans!F260+S260","v":11.400675},{"v":0.0923769067102686,"d":"9.24%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E08'!$C$39+'E08'!$C$40)","v":1.0531590909090915},null,10.347515909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC260*Bilans!F260+AD260","v":5.969275},5.744019339622641,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ260*Bilans!F260+AK260","v":11.400675},{"v":0.0923769067102686,"d":"9.24%"},1.0531590909090915,null,10.347515909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU260*Bilans!F260+AV260","v":5.969275},5.744019339622641,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB260*Bilans!F260+BC260","v":9.238452777777777},{"v":0.11399734525269924,"d":"11.40%"},1.0531590909090915,null,8.185293686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W260<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W260<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W260<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W260<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W260<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM260*Bilans!F260+BN260","v":5.69625},5.481297169811321,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F260<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F260<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F260<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F260<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F260<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F260<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F260<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F260*BT260+BU260","v":4.12196},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.0199241408523876}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E08'!$C$39+'E08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB277*Bilans!F277+BC277","v":6.267777777777778},{"v":0,"d":"0.00%"},0,null,6.267777777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W277<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W277<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W277<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W277<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W277<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.7606944444444437},1.6942531446540874,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F277<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F277<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F277<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F277<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F277<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F277<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F277<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F277*BT277+BU277","v":4.539346666666666},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.8341949013869636}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R286*Bilans!F286+S286","v":11.1809625},{"v":0.10514591885605343,"d":"10.51%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E08'!$C$39+'E08'!$C$40)","v":1.1756325757575763},null,10.005329924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC286*Bilans!F286+AD286","v":5.8435958333333335},5.6230827830188685,131.23610669418957,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.856129338018968},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ286*Bilans!F286+AK286","v":11.1809625},{"v":0.10514591885605343,"d":"10.51%"},1.1756325757575763,null,10.005329924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU286*Bilans!F286+AV286","v":5.8435958333333335},5.6230827830188685,131.23610669418957,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.856129338018968},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB286*Bilans!F286+BC286","v":9.018740277777777},{"v":0.13035441087646588,"d":"13.04%"},1.1756325757575763,null,7.843107702020201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W286<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W286<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W286<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W286<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W286<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM286*Bilans!F286+BN286","v":5.590763888888889},5.379791666666667,125.55797956439395,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.075738795224835},null,{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F286<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F286<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F286<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F286<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F286<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F286<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F286<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F286*BT286+BU286","v":3.990313333333333},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.086564591826851}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"R292*Bilans!F292+S292","v":11.595075},{"v":0.08148247894433243,"d":"8.15%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E08'!$C$39+'E08'!$C$40)","v":0.9447954545454553},null,10.650279545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AC292*Bilans!F292+AD292","v":6.080475},5.851023113207547,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$6,0))))))","v":8.43},{"$f":"AJ292*Bilans!F292+AK292","v":11.595075},{"v":0.08148247894433243,"d":"8.15%"},0.9447954545454553,null,10.650279545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.13899999999999996},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"AU292*Bilans!F292+AV292","v":6.080475},5.851023113207547,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.24299999999999997},{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB292*Bilans!F292+BC292","v":9.432852777777777},{"v":0.10016009756573699,"d":"10.02%"},0.9447954545454553,null,8.488057323232322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W292<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W292<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W292<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W292<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W292<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$11,0))))))","v":4.2700000000000005},{"$f":"BM292*Bilans!F292+BN292","v":5.789583333333333},5.571108490566037,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.14559999999999995},{"$f":"IF(Bilans!F292<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F292<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F292<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F292<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F292<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F292<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F292<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3420000000000005},{"$f":"Bilans!F292*BT292+BU292","v":4.23844},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":1.9644129707222249}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R309*Bilans!F309+S309","v":6.369462962962963},{"v":0.5398081280605245,"d":"53.98%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E08'!$C$39+'E08'!$C$40)","v":3.438287878787879},null,2.9311750841750843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC309*Bilans!F309+AD309","v":3.238611111111111},3.177505241090147,246.70959511339817,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":28.589025442693508},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ309*Bilans!F309+AK309","v":6.110537037037037},{"v":0.5626817836055673,"d":"56.27%"},3.438287878787879,null,2.6722491582491585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU309*Bilans!F309+AV309","v":2.5900555555555553},2.5411865828092246,197.30419476424626,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":35.74777971690479},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB309*Bilans!F309+BC309","v":6.369462962962963},{"v":0.5398081280605245,"d":"53.98%"},3.438287878787879,null,2.9311750841750843,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W309<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W309<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W309<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W309<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W309<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM309*Bilans!F309+BN309","v":3.238611111111111},3.177505241090147,246.70959511339817,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":28.589025442693508},null,{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F309<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F309<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F309<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F309<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F309<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F309<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F309<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F309*BT309+BU309","v":2.370248148148148},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":3.512731997336636}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R315*Bilans!F315+S315","v":6.9925999999999995},{"v":0.32866346154679543,"d":"32.87%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E08'!$C$39+'E08'!$C$40)","v":2.2982121212121216},null,4.694387878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC315*Bilans!F315+AD315","v":4.286},4.124264150943396,207.371000974271,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.2639871637791},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ315*Bilans!F315+AK315","v":6.917533333333334},{"v":0.332230003162802,"d":"33.22%"},2.2982121212121216,null,4.619321212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU315*Bilans!F315+AV315","v":3.0815333333333337},2.965249056603774,149.0948791108062,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.839295042713758},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB315*Bilans!F315+BC315","v":8.506377777777777},{"v":0.27017517693794585,"d":"27.02%"},2.2982121212121216,null,6.208165656565655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W315<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W315<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W315<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W315<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W315<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM315*Bilans!F315+BN315","v":4.0938888888888885},3.93940251572327,198.07602351057747,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":14.93334348909255},null,{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F315<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F315<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F315<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F315<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F315<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F315<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F315<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F315*BT315+BU315","v":2.7796133333333337},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.995397385593646}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R325*Bilans!F325+S325","v":8.404024999999999},{"v":0.24264031854144935,"d":"24.26%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E08'!$C$39+'E08'!$C$40)","v":2.0391553030303036},null,6.364869696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.630249999999999},4.455523584905659,196.32535591209262,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.570836619336863},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ325*Bilans!F325+AK325","v":8.153008333333334},{"v":0.250110783610177,"d":"25.01%"},2.0391553030303036,null,6.11385303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.3990083333333336},3.2707438679245286,144.11997641376504,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.762205032355368},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB325*Bilans!F325+BC325","v":9.917802777777776},{"v":0.20560555081810217,"d":"20.56%"},2.0391553030303036,null,7.878647474747472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W325<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W325<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W325<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W325<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W325<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.317013888888888},4.154107704402515,183.04395836370784,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.41039932592708},null,{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F325<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F325<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F325<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F325<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F325<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F325<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F325<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F325*BT325+BU325","v":3.0787283333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.704378434914818}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.16625},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.563750000000001},{"$f":"R342*Bilans!F342+S342","v":6.268385416666668},{"v":0.6005545807295659,"d":"60.06%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E08'!$C$39+'E08'!$C$40)","v":3.764507575757576},null,2.503877840909092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.05874999999999997},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.4612499999999997},{"$f":"AC342*Bilans!F342+AD342","v":3.0034895833333333},2.6068022798742136,222.8081305013579,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":38.361953280765384},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.21556818181818188},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$6,0))))))","v":7.168977272727274},{"$f":"AJ342*Bilans!F342+AK342","v":5.489341856060607},{"v":0.6857848671970217,"d":"68.58%"},3.764507575757576,null,1.724834280303031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.6305227272727274},{"$f":"AU342*Bilans!F342+AV342","v":2.2804289772727273},1.9792402444253858,169.16926230966394,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":50.525461754522844},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.15875000000000006},{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB342*Bilans!F342+BC342","v":5.030850694444444},{"v":0.7482844958835118,"d":"74.83%"},3.764507575757576,null,1.2663431186868683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W342<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W342<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W342<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W342<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W342<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.87875},{"$f":"BM342*Bilans!F342+BN342","v":1.9697222222222228},1.7095702306079668,146.1200759195731,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":58.495419189163115},null,{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.044931818181818184},{"$f":"IF(Bilans!F342<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F342<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F342<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F342<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F342<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F342<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F342<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.6305227272727274},{"$f":"Bilans!F342*BT342+BU342","v":2.2804289772727273},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":4.338581763317002}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R352*Bilans!F352+S352","v":6.265023148148148},{"v":0.4292621204451657,"d":"42.93%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E08'!$C$39+'E08'!$C$40)","v":2.6893371212121218},null,3.5756860269360264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC352*Bilans!F352+AD352","v":3.8836805555555554},3.8836805555555554,231.73039220328283,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.975536327061405},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ352*Bilans!F352+AK352","v":6.214976851851852},{"v":0.43271876715209173,"d":"43.27%"},2.6893371212121218,null,3.5256397306397305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.8296527777777776},2.8296527777777776,168.8389502209596,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.671310012783987},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB352*Bilans!F352+BC352","v":6.265023148148148},{"v":0.4292621204451657,"d":"42.93%"},2.6893371212121218,null,3.5756860269360264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W352<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W352<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W352<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W352<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W352<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM352*Bilans!F352+BN352","v":3.8836805555555554},3.8836805555555554,231.73039220328283,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.975536327061405},null,{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F352<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F352<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F352<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F352<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F352<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F352<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F352<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.5557824074074076},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.25772901773507}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R358*Bilans!F358+S358","v":6.37725462962963},{"v":0.5479102030133002,"d":"54.79%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E08'!$C$39+'E08'!$C$40)","v":3.4941628787878787},null,2.8830917508417513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC358*Bilans!F358+AD358","v":3.190486111111111},3.1302882599580713,247.24126506622835,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":29.521481891592945},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ358*Bilans!F358+AK358","v":6.1027453703703705},{"v":0.5725559017671781,"d":"57.26%"},3.4941628787878787,null,2.608582491582492,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.5721805555555557},2.5236488469601683,199.3267334151897,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":36.61791072602294},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB358*Bilans!F358+BC358","v":6.37725462962963},{"v":0.5479102030133002,"d":"54.79%"},3.4941628787878787,null,2.8830917508417513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W358<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W358<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W358<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W358<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W358<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM358*Bilans!F358+BN358","v":3.190486111111111},3.1302882599580713,247.24126506622835,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":29.521481891592945},null,{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F358<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F358<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F358<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F358<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F358<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F358<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F358<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.3564064814814816},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.5333659863273206}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R369*Bilans!F369+S369","v":6.344907407407407},{"v":0.5141441411561807,"d":"51.41%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E08'!$C$39+'E08'!$C$40)","v":3.26219696969697},null,3.0827104377104373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC369*Bilans!F369+AD369","v":3.3902777777777775},3.3263102725366878,244.20560453592537,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":25.823551748538236},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ369*Bilans!F369+AK369","v":6.135092592592593},{"v":0.53172742227814,"d":"53.17%"},3.26219696969697,null,2.872895622895623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU369*Bilans!F369+AV369","v":2.6463888888888887},2.596457023060797,190.6224329712217,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.082444535626024},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB369*Bilans!F369+BC369","v":6.344907407407407},{"v":0.5141441411561807,"d":"51.41%"},3.26219696969697,null,3.0827104377104373,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W369<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W369<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W369<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W369<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W369<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM369*Bilans!F369+BN369","v":3.3902777777777775},3.3263102725366878,244.20560453592537,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":25.823551748538236},null,{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F369<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F369<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F369<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F369<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F369<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F369<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F369<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F369*BT369+BU369","v":2.4138703703703706},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.4492517136909906}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.7540000000000004},{"$f":"R370*Bilans!F370+S370","v":9.54485},{"v":0.19170182365518076,"d":"19.17%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E08'!$C$39+'E08'!$C$40)","v":1.829765151515152},null,7.715084848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC370*Bilans!F370+AD370","v":4.9085},4.723273584905661,184.38715420754718,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.670085625775215},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.6460000000000001},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$6,0))))))","v":4.958},{"$f":"AJ370*Bilans!F370+AK370","v":9.15161666666667},{"v":0.19993900729909123,"d":"19.99%"},1.829765151515152,null,7.321851515151517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.5780000000000003},{"$f":"AU370*Bilans!F370+AV370","v":3.655616666666667},3.5176688679245287,137.32275726603777,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.984297759370552},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.7379999999999999},{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB370*Bilans!F370+BC370","v":11.058627777777778},{"v":0.16546041591091892,"d":"16.55%"},1.829765151515152,null,9.228862626262625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W370<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W370<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W370<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W370<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W370<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM370*Bilans!F370+BN370","v":4.49736111111111},4.327649371069182,168.94277614779872,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":10.554103644657273},null,{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.1564},{"$f":"IF(Bilans!F370<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F370<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F370<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F370<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F370<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F370<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F370<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.3052},{"$f":"Bilans!F370*BT370+BU370","v":3.320496666666667},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":2.5074702213106392}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$5,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$5,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$6,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$6,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"R371*Bilans!F371+S371","v":6.237476851851852},{"v":0.3994883350443937,"d":"39.95%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E08'!$C$39+'E08'!$C$40)","v":2.4917992424242428},null,3.7456776094276094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$10,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$10,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$11,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$11,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"AC371*Bilans!F371+AD371","v":4.053819444444444},3.9008451257861627,214.26101097948825,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.474475453514874},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$27,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$27,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$16,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$16,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$16,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":0.018888888888888882},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$28,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$28,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$17,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$17,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$17,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.2122222222222225},{"$f":"AJ371*Bilans!F371+AK371","v":6.242523148148148},{"v":0.39916539887616403,"d":"39.92%"},2.4917992424242428,null,3.7507239057239055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$21,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$21,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$21,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.04333333333333335},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$22,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$22,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$22,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":2.8233333333333333},{"$f":"AU371*Bilans!F371+AV371","v":2.892847222222222},2.7836831761006287,152.8988596894654,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.086096084665975},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$16,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$16,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$5,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$5,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$5,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$5,0))))))","v":-0.018888888888888882},{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$17,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$17,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$6,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$6,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$6,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$6,0))))))","v":6.267777777777778},{"$f":"BB371*Bilans!F371+BC371","v":6.237476851851852},{"v":0.3994883350443937,"d":"39.95%"},2.4917992424242428,null,3.7456776094276094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E08'!$O$3,'E08'!$N$21,IF(Bilans!W371<='E08'!$P$3,'E08'!$O$21,IF(Bilans!W371<='E08'!$Q$3,'E08'!$P$10,IF(Bilans!W371<='E08'!$R$3,'E08'!$Q$10,IF(Bilans!W371<='E08'!$S$3,'E08'!$R$10,IF(Bilans!W371<='E08'!$U$3,'E08'!$S$10,0))))))","v":0.11666666666666664},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$22,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$22,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$11,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$11,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$11,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$11,0))))))","v":3.8666666666666663},{"$f":"BM371*Bilans!F371+BN371","v":4.053819444444444},3.9008451257861627,214.26101097948825,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.474475453514874},null,{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$32,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$32,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$32,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$32,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$32,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$32,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$32,'E08'!$V$32))))))))","v":0.03355555555555561},{"$f":"IF(Bilans!F371<='E08'!$O$3,'E08'!$N$33,IF(Bilans!F371<='E08'!$P$3,'E08'!$O$33,IF(Bilans!F371<='E08'!$Q$3,'E08'!$P$33,IF(Bilans!F371<='E08'!$R$3,'E08'!$Q$33,IF(Bilans!F371<='E08'!$S$3,'E08'!$R$33,IF(Bilans!F371<='E08'!$U$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$V$3,'E08'!$S$33,IF(Bilans!F371<='E08'!$W$3,'E08'!$V$33,'E08'!$V$33))))))))","v":2.550888888888889},{"$f":"Bilans!F371*BT371+BU371","v":2.604717592592593},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.1965256177122128}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.090289579134476},{"$f":"SUM(AF7:AF372)/229","v":3.9693204761047127},{"$f":"SUM(AG7:AG372)/Z373","v":3.7448789223003334},{"$f":"SUM(AH7:AH372)","v":3950.9380910885507},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.20714365229809},{"$f":"SUM(AX7:AX372)/229","v":3.100751530825371},{"$f":"SUM(AY7:AY372)/AR373","v":2.829749885182175},{"$f":"SUM(AZ7:AZ372)","v":5276.937464752334},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12164.9255658275},{"$f":"SUM(BK7:BK372)","v":2.7212074592074784},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.878249474209683},{"$f":"SUM(BP7:BP372)/229","v":3.7608870928780327},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4940100993018075},{"$f":"SUM(BR7:BR372)","v":4586.554991633452},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1217.4588009898482},null,{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":981.1211759128237},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.3355035643557485}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E06","index":33,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5052.533815092641},null,null,"COP",{"$f":"K13","v":3.6083887312674574},{"$f":"L13","v":2.760736652652212},{"$f":"M13","v":3.3738769950549288},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9987950835842766},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9954118385156551},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9984949315383457},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.6083887312674574},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.2049164157234005E-3},{"$f":"1-L3","v":4.5881614843449325E-3},{"$f":"1-M3","v":1.5050684616543242E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9987950835842766},null,null,"COP-Inst",{"$f":"K14","v":3.6095951012581864},{"$f":"L14","v":2.7653459623939836},{"$f":"M14","v":3.3753843321621244}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.2049164157234005E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.6095951012581864},{"$nulls":10},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R7*Bilans!F7+S7","v":5.723587962962963},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5657164791133625,"d":"56.57%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E06'!$C$39+'E06'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":2.4856599326599325},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC7*Bilans!F7+AD7","v":3.4095833333333334},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.3452515723270446},{"$f":"AF7*Z7","v":243.64774890508866},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":25.473621876840003},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ7*Bilans!F7+AK7","v":5.0260694444444445},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.6442266797332192,"d":"64.42%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":1.788141414141414},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU7*Bilans!F7+AV7","v":2.5903935185185185},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.24826607267645},{"$f":"AX7*AR7","v":163.75000674949175},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":37.9028419598569},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$17,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$17,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB7*Bilans!F7+BC7","v":5.723587962962963},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5657164791133625,"d":"56.57%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":2.4856599326599325},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W7<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W7<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W7<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W7<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W7<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM7*Bilans!F7+BN7","v":3.4095833333333334},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.3452515723270446},{"$f":"BP7*BJ7","v":243.64774890508866},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.473621876840003},null,{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F7<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F7<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F7<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F7<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F7<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F7<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F7<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F7*BT7+BU7","v":2.3470027777777775},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.547523075158561}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R8*Bilans!F8+S8","v":6.36375},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3662851258608478,"d":"36.63%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E06'!$C$39+'E06'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":4.032803030303029},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC8*Bilans!F8+AD8","v":4.150416666666667},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.993797169811321},{"$f":"AF8*Z8","v":203.9486985634649},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.960110119304863},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ8*Bilans!F8+AK8","v":5.635916666666667},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.41358790549250557,"d":"41.36%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":3.3049696969696964},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU8*Bilans!F8+AV8","v":2.94825},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.94825},{"$f":"AX8*AR8","v":150.55640659090912},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":20.265461020790458},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB8*Bilans!F8+BC8","v":6.759305555555555},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3448500664067682,"d":"34.49%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":4.428358585858584},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W8<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W8<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W8<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W8<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W8<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM8*Bilans!F8+BN8","v":3.899166666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.7520283018867926},{"$f":"BP8*BJ8","v":191.60244163807894},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.924092423423353},null,{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F8<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F8<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F8<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F8<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F8<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F8<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F8<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F8*BT8+BU8","v":2.652016666666667},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.1395151532335412}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3310.444429532101},{"$nulls":9},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R9*Bilans!F9+S9","v":6.36825},{"v":0.36567179271218847,"d":"36.57%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E06'!$C$39+'E06'!$C$40)","v":2.3286893939393942},null,4.039560606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC9*Bilans!F9+AD9","v":4.153583333333334},3.996844339622642,203.88775015180104,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.932843927794233},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ9*Bilans!F9+AK9","v":5.640883333333333},{"v":0.4128235342465975,"d":"41.28%"},2.3286893939393942,null,3.312193939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU9*Bilans!F9+AV9","v":2.95095},2.95095,150.53439793636363,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":20.22543680078372},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB9*Bilans!F9+BC9","v":6.763805555555555},{"v":0.34428686259714986,"d":"34.43%"},2.3286893939393942,null,4.435116161616161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W9<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W9<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W9<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W9<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W9<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM9*Bilans!F9+BN9","v":3.9008333333333334},3.7536320754716983,191.48096191252145,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.900400339522495},null,{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F9<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F9<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F9<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F9<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F9<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F9<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F9<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F9*BT9+BU9","v":2.6545433333333337},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.1365268771758252}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R10*Bilans!F10+S10","v":5.970046296296296},{"v":0.4649359914782201,"d":"46.49%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E06'!$C$39+'E06'!$C$40)","v":2.7756893939393943},null,3.1943569023569016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC10*Bilans!F10+AD10","v":3.750833333333333},3.750833333333333,231.577131969697,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":19.25865702571146},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":5.242194444444444},{"v":0.5294899728263619,"d":"52.95%"},2.7756893939393943,null,2.46650505050505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.7231018518518515},2.671722571628232,164.95263734006735,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":27.03724312335687},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB10*Bilans!F10+BC10","v":5.970046296296296},{"v":0.4649359914782201,"d":"46.49%"},2.7756893939393943,null,3.1943569023569016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W10<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W10<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W10<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W10<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W10<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM10*Bilans!F10+BN10","v":3.750833333333333},3.750833333333333,231.577131969697,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":19.25865702571146},null,{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F10<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F10<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F10<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F10<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F10<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F10<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F10<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.4539277777777775},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.3929468450647677}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.675532706346164},{"$nulls":11},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R11*Bilans!F11+S11","v":6.031134259259259},{"v":0.44123000912423094,"d":"44.12%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E06'!$C$39+'E06'!$C$40)","v":2.6611174242424247},null,3.3700168350168345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC11*Bilans!F11+AD11","v":3.8354166666666667},3.8354166666666667,226.25297253787883,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":17.99513268480569},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":5.295763888888889},{"v":0.5024992579117339,"d":"50.25%"},2.6611174242424247,null,2.634646464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.75599537037037},2.7039954577218728,159.5099211398577,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":25.524758786514557},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB11*Bilans!F11+BC11","v":6.031134259259259},{"v":0.44123000912423094,"d":"44.12%"},2.6611174242424247,null,3.3700168350168345,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W11<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W11<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W11<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W11<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W11<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM11*Bilans!F11+BN11","v":3.8354166666666667},3.8354166666666667,226.25297253787883,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":17.99513268480569},null,{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F11<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F11<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F11<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F11<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F11<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F11<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F11<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.4804305555555555},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.3566940598194157}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R12*Bilans!F12+S12","v":6.088912037037037},{"v":0.4192462910206532,"d":"41.92%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E06'!$C$39+'E06'!$C$40)","v":2.552753787878788},null,3.536158249158249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC12*Bilans!F12+AD12","v":3.9154166666666663},3.9154166666666663,220.78927799242427,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":16.85030905414688},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":5.346430555555556},{"v":0.4774688011660758,"d":"47.75%"},2.552753787878788,null,2.793676767676768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.787106481481481},2.787106481481481,157.16417437079124,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.67185514707049},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB12*Bilans!F12+BC12","v":6.088912037037037},{"v":0.4192462910206532,"d":"41.92%"},2.552753787878788,null,3.536158249158249,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W12<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W12<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W12<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W12<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W12<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM12*Bilans!F12+BN12","v":3.9154166666666663},3.9154166666666663,220.78927799242427,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":16.85030905414688},null,{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F12<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F12<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F12<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F12<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F12<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F12<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F12<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.505497222222222},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.3231114518032534}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12117.692859978804},null,{"$f":"F13/F15","v":4576.674959414012},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.6083887312674574},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.760736652652212},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3738769950549288},{"$f":"AE373","v":4.0719611426025475},{"$f":"AF373","v":3.919873986140866},null,null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R13*Bilans!F13+S13","v":6.39525},{"v":0.36200991976763064,"d":"36.20%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E06'!$C$39+'E06'!$C$40)","v":2.31514393939394},null,4.0801060606060595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC13*Bilans!F13+AD13","v":4.172583333333334},4.015127358490567,203.51512543138944,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.770115881437663},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ13*Bilans!F13+AK13","v":5.670683333333333},{"v":0.40826542469495564,"d":"40.83%"},2.31514393939394,null,3.355539393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU13*Bilans!F13+AV13","v":2.9671499999999997},2.9671499999999997,150.39620179090912,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.9868211460952},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB13*Bilans!F13+BC13","v":6.790805555555555},{"v":0.34092331468685944,"d":"34.09%"},2.31514393939394,null,4.475661616161615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W13<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W13<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W13<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W13<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W13<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM13*Bilans!F13+BN13","v":3.9108333333333336},3.7632547169811326,190.74843395368788,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.75867190069178},null,{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F13<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F13<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F13<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F13<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F13<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F13<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F13<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F13*BT13+BU13","v":2.6697033333333335},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.1187160040108974}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":49.95391330790239},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.6095951012581864},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.7653459623939836},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3753843321621244},{"$nulls":4},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R14*Bilans!F14+S14","v":5.836134259259259},{"v":0.5186386334700042,"d":"51.86%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E06'!$C$39+'E06'!$C$40)","v":3.026844696969697},null,2.8092895622895617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC14*Bilans!F14+AD14","v":3.5654166666666667},3.4981446540880508,237.06194890508868,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.665859041507748},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":5.124763888888889},{"v":0.5906310539559225,"d":"59.06%"},3.026844696969697,null,2.097919191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.6509953703703704},2.600976589797345,176.26274508496925,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.484108910238753},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB14*Bilans!F14+BC14","v":5.836134259259259},{"v":0.5186386334700042,"d":"51.86%"},3.026844696969697,null,2.8092895622895617,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W14<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W14<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W14<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W14<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W14<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM14*Bilans!F14+BN14","v":3.5654166666666667},3.4981446540880508,237.06194890508868,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.665859041507748},null,{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F14<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F14<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F14<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F14<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F14<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F14<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F14<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.3958305555555555},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.475223442793611}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.6477066795082886},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.675532706346164},{"$f":"F15","v":2.6477066795082886},{"$f":"F28","v":3.3913087101625936},{"$nulls":4},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R15*Bilans!F15+S15","v":5.928819444444445},{"v":0.4812107014508186,"d":"48.12%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E06'!$C$39+'E06'!$C$40)","v":2.853011363636364},null,3.0758080808080805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC15*Bilans!F15+AD15","v":3.6937499999999996},3.6937499999999996,234.90738920454544,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":20.144084910013845},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":5.206041666666667},{"v":0.5480193103147204,"d":"54.80%"},2.853011363636364,null,2.3530303030303026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.7009027777777774},2.649942348008386,168.52549266009152,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":28.078804692594836},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB15*Bilans!F15+BC15","v":5.928819444444445},{"v":0.4812107014508186,"d":"48.12%"},2.853011363636364,null,3.0758080808080805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W15<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W15<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W15<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W15<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W15<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM15*Bilans!F15+BN15","v":3.6937499999999996},3.6937499999999996,234.90738920454544,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":20.144084910013845},null,{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F15<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F15<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F15<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F15<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F15<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F15<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F15<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.4360416666666667},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.417858826290426}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.291685378699338},{"$f":"F19","v":3.291685378699338},{"$f":"F19","v":3.291685378699338},{"$nulls":4},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R16*Bilans!F16+S16","v":5.929421296296296},{"v":0.4809714866337718,"d":"48.10%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E06'!$C$39+'E06'!$C$40)","v":2.851882575757576},null,3.0775387205387204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC16*Bilans!F16+AD16","v":3.694583333333333},3.694583333333333,234.86029617424242,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.130962157950318},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":5.206569444444445},{"v":0.5477469581819588,"d":"54.77%"},2.851882575757576,null,2.3546868686868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.7012268518518514},2.6502603074772884,168.4739156205133,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.06347627925022},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB16*Bilans!F16+BC16","v":5.929421296296296},{"v":0.4809714866337718,"d":"48.10%"},2.851882575757576,null,3.0775387205387204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W16<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W16<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W16<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W16<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W16<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM16*Bilans!F16+BN16","v":3.694583333333333},3.694583333333333,234.86029617424242,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.130962157950318},null,{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F16<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F16<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F16<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F16<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F16<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F16<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F16<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.4363027777777777},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.4174925167644123}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":783.6870374926351},{"$nulls":9},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R17*Bilans!F17+S17","v":5.719675925925926},{"v":0.5673861934738539,"d":"56.74%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E06'!$C$39+'E06'!$C$40)","v":3.245265151515152},null,2.474410774410774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC17*Bilans!F17+AD17","v":3.4041666666666663},3.339937106918239,243.8488081761007,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":25.575840881272953},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":5.022638888888888},{"v":0.646127508528305,"d":"64.61%"},3.245265151515152,null,1.7773737373737366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.5882870370370368},2.2464378057302583,164.0124241963662,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":38.02540171915939},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB17*Bilans!F17+BC17","v":5.719675925925926},{"v":0.5673861934738539,"d":"56.74%"},3.245265151515152,null,2.474410774410774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W17<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W17<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W17<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W17<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W17<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM17*Bilans!F17+BN17","v":3.4041666666666663},3.339937106918239,243.8488081761007,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":25.575840881272953},null,{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F17<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F17<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F17<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F17<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F17<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F17<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F17<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.3453055555555555},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.5500903035449616}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5052.533815092641},{"$nulls":5},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R18*Bilans!F18+S18","v":5.921898148148148},{"v":0.4839651666651269,"d":"48.40%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E06'!$C$39+'E06'!$C$40)","v":2.8659924242424246},null,3.055905723905723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC18*Bilans!F18+AD18","v":3.6841666666666666},3.6841666666666666,235.44571378787887,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.295423248545173},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":5.199972222222223},{"v":0.5511553334832305,"d":"55.12%"},2.8659924242424246,null,2.333979797979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.697175925925926},2.646285814116003,169.1173903798997,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.25534619855848},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB18*Bilans!F18+BC18","v":5.921898148148148},{"v":0.4839651666651269,"d":"48.40%"},2.8659924242424246,null,3.055905723905723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W18<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W18<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W18<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W18<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W18<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM18*Bilans!F18+BN18","v":3.6841666666666666},3.6841666666666666,235.44571378787887,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.295423248545173},null,{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F18<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F18<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F18<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F18<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F18<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F18<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F18<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.4330388888888885},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.4220770369314626}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.291685378699338},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5639.972255823009},{"$nulls":5},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R19*Bilans!F19+S19","v":5.714259259259259},{"v":0.5697018799329459,"d":"56.97%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E06'!$C$39+'E06'!$C$40)","v":3.2554242424242426},null,2.458835016835016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC19*Bilans!F19+AD19","v":3.3966666666666665},3.3325786163522015,244.1241080388794,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":25.717913105540188},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":5.017888888888889},{"v":0.6487637160784345,"d":"64.88%"},3.2554242424242426,null,1.7624646464646463,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.58537037037037},2.2439063591893778,164.3747084530843,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":38.19542955602182},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB19*Bilans!F19+BC19","v":5.714259259259259},{"v":0.5697018799329459,"d":"56.97%"},3.2554242424242426,null,2.458835016835016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W19<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W19<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W19<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W19<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W19<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM19*Bilans!F19+BN19","v":3.3966666666666665},3.3325786163522015,244.1241080388794,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":25.717913105540188},null,{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F19<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F19<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F19<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F19<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F19<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F19<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F19<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.3429555555555552},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.553651067723159}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6801.675232879111},{"$nulls":5},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R20*Bilans!F20+S20","v":5.670023148148148},{"v":0.5887789281081655,"d":"58.88%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E06'!$C$39+'E06'!$C$40)","v":3.338390151515152},null,2.3316329966329956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC20*Bilans!F20+AD20","v":3.3354166666666663},3.2724842767295597,246.23807940251578,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.902084946908186},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":4.979097222222222},{"v":0.6704810134286139,"d":"67.05%"},3.338390151515152,null,1.6407070707070703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.5615509259259257},2.2232328791055203,167.28715798829492,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":39.598483284135334},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB20*Bilans!F20+BC20","v":5.670023148148148},{"v":0.5887789281081655,"d":"58.88%"},3.338390151515152,null,2.3316329966329956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W20<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W20<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W20<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W20<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W20<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM20*Bilans!F20+BN20","v":3.3354166666666663},3.2724842767295597,246.23807940251578,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.902084946908186},null,{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F20<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F20<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F20<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F20<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F20<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F20<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F20<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.3237638888888887},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.5830002141951773}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R21*Bilans!F21+S21","v":6.051296296296297},{"v":0.43351092094244775,"d":"43.35%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E06'!$C$39+'E06'!$C$40)","v":2.6233030303030307},null,3.427993265993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC21*Bilans!F21+AD21","v":3.8633333333333333},3.8633333333333333,224.3936387878788,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":17.59025115695349},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ21*Bilans!F21+AK21","v":5.313444444444444},{"v":0.49371044672272174,"d":"49.37%"},2.6233030303030307,null,2.6901414141414137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU21*Bilans!F21+AV21","v":2.7668518518518517},2.7668518518518517,160.7068045791246,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":24.561128414186715},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB21*Bilans!F21+BC21","v":6.051296296296297},{"v":0.43351092094244775,"d":"43.35%"},2.6233030303030307,null,3.427993265993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W21<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W21<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W21<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W21<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W21<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM21*Bilans!F21+BN21","v":3.8633333333333333},3.8633333333333333,224.3936387878788,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":17.59025115695349},null,{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F21<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F21<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F21<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F21<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F21<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F21<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F21<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F21*BT21+BU21","v":2.4891777777777775},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":3.344898297726655}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R22*Bilans!F22+S22","v":5.970949074074074},{"v":0.46458212550596595,"d":"46.46%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E06'!$C$39+'E06'!$C$40)","v":2.7739962121212125},null,3.1969528619528615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC22*Bilans!F22+AD22","v":3.752083333333333},3.752083333333333,231.50183617424244,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.23956953207814},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":5.242986111111112},{"v":0.5290870800215295,"d":"52.91%"},2.7739962121212125,null,2.468989898989899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.7235879629629625},2.672199510831586,164.8734951821676,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.014625176453684},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB22*Bilans!F22+BC22","v":5.970949074074074},{"v":0.46458212550596595,"d":"46.46%"},2.7739962121212125,null,3.1969528619528615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W22<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W22<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W22<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W22<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W22<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM22*Bilans!F22+BN22","v":3.752083333333333},3.752083333333333,231.50183617424244,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.23956953207814},null,{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F22<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F22<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F22<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F22<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F22<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F22<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F22<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.4543194444444443},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.3924053898014797}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R23*Bilans!F23+S23","v":5.746759259259259},{"v":0.5558732413964832,"d":"55.59%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E06'!$C$39+'E06'!$C$40)","v":3.1944696969696973},null,2.552289562289562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC23*Bilans!F23+AD23","v":3.4416666666666664},3.3767295597484277,242.41848484848487,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":24.874767774598283},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":5.046388888888889},{"v":0.6330209120433153,"d":"63.30%"},3.1944696969696973,null,1.8519191919191917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.60287037037037},2.2590950384346606,162.1824865319865,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":37.18097831535431},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB23*Bilans!F23+BC23","v":5.746759259259259},{"v":0.5558732413964832,"d":"55.59%"},3.1944696969696973,null,2.552289562289562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W23<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W23<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W23<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W23<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W23<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM23*Bilans!F23+BN23","v":3.4416666666666664},3.3767295597484277,242.41848484848487,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":24.874767774598283},null,{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F23<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F23<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F23<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F23<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F23<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F23<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F23<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.3570555555555552},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.5323929858180487}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R24*Bilans!F24+S24","v":5.680555555555555},{"v":0.5842098244054235,"d":"58.42%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E06'!$C$39+'E06'!$C$40)","v":3.318636363636364},null,2.3619191919191915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC24*Bilans!F24+AD24","v":3.3499999999999996},3.2867924528301886,245.75645969125216,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":26.616211668928088},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ24*Bilans!F24+AK24","v":4.988333333333333},{"v":0.6652795917747472,"d":"66.53%"},3.318636363636364,null,1.6696969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU24*Bilans!F24+AV24","v":2.567222222222222},2.2281551362683434,166.60118513436248,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":39.26206134052056},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB24*Bilans!F24+BC24","v":5.680555555555555},{"v":0.5842098244054235,"d":"58.42%"},3.318636363636364,null,2.3619191919191915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W24<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W24<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W24<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W24<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W24<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM24*Bilans!F24+BN24","v":3.3499999999999996},3.2867924528301886,245.75645969125216,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":26.616211668928088},null,{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F24<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F24<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F24<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F24<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F24<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F24<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F24<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F24*BT24+BU24","v":2.328333333333333},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":3.575968437349137}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R25*Bilans!F25+S25","v":5.908657407407407},{"v":0.48925255912648874,"d":"48.93%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E06'!$C$39+'E06'!$C$40)","v":2.890825757575758},null,3.017831649831649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC25*Bilans!F25+AD25","v":3.665833333333333},3.665833333333333,236.45891378787883,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":20.587144846969355},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":5.188361111111111},{"v":0.5571751263390136,"d":"55.72%"},2.890825757575758,null,2.297535353535353,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.690046296296296},2.63929070580014,170.24336807382002,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":28.594440791357343},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB25*Bilans!F25+BC25","v":5.908657407407407},{"v":0.48925255912648874,"d":"48.93%"},2.890825757575758,null,3.017831649831649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W25<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W25<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W25<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W25<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W25<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM25*Bilans!F25+BN25","v":3.665833333333333},3.665833333333333,236.45891378787883,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":20.587144846969355},null,{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F25<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F25<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F25<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F25<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F25<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F25<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F25<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.427294444444444},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.430175737716716}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12163.215001724937},null,{"$f":"F26/F28","v":3586.584425439046},{"$nulls":9},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R26*Bilans!F26+S26","v":4.8529375},{"v":0.8682916587149848,"d":"86.83%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E06'!$C$39+'E06'!$C$40)","v":4.213765151515152},null,0.6391723484848484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.86890625},2.11108195754717,203.20008274174532,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":53.34571668209792},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ26*Bilans!F26+AK26","v":3.696373106060605},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.5173920454545469,0.12278616079695547,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":84.43534087864985},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":11.818659121350152},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.03739375},1.4992142688679246,126.58666784199903,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":79.72191374539155},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB26*Bilans!F26+BC26","v":4.408732638888889},{"v":0.9557769764367309,"d":"95.58%"},4.213765151515152,null,0.19496748737373704,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W26<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W26<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W26<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W26<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W26<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM26*Bilans!F26+BN26","v":1.7879166666666673},1.3156367924528307,126.63530382075477,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":85.59898951293401},null,{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F26<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F26<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F26<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F26<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F26<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F26<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F26<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.03739375},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.710061920763595}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":4.431771561771564},{"$nulls":11},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R27*Bilans!F27+S27","v":4.633750000000001},{"v":0.9500453687127546,"d":"95.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E06'!$C$39+'E06'!$C$40)","v":4.402272727272727},null,0.2314772727272736,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.7906250000000004},2.053478773584906,206.9458572041167,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":57.41986439987783},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ27*Bilans!F27+AK27","v":3.4512499999999995},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.9510227272727279,0.2160299432111514,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":79.00707692307691},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":21.77110489510491},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU27*Bilans!F27+AV27","v":1.9653750000000003},1.446219339622642,114.26156261320756,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":89.38938527713842},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB27*Bilans!F27+BC27","v":4.2086805555555555},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.1935921717171718,0.04397550622382839,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":96.34641025641025},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":4.431771561771564},null,{"$f":"IF(Bilans!W27<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W27<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W27<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W27<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W27<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W27<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM27*Bilans!F27+BN27","v":1.6487500000000006},1.2132311320754723,116.8904643867925,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":98.0984660147282},null,{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F27<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F27<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F27<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F27<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F27<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F27<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F27<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F27*BT27+BU27","v":1.9653750000000003},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":4.837789033692309}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3913087101625936},{"$nulls":11},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R28*Bilans!F28+S28","v":5.024875},{"v":0.8091532504577605,"d":"80.92%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E06'!$C$39+'E06'!$C$40)","v":4.0658939393939395},null,0.9589810606060603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC28*Bilans!F28+AD28","v":2.9303125000000003},2.156267688679246,199.89699210334481,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":50.302175807342906},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ28*Bilans!F28+AK28","v":3.888655303030302},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.17723863636363735,0.043591554281924155,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":88.66393190651657},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":4.04115900257435},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU28*Bilans!F28+AV28","v":2.0938875},1.5407851415094342,136.61206886936498,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":72.05538910134125},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB28*Bilans!F28+BC28","v":4.565659722222222},{"v":0.890538101121335,"d":"89.05%"},4.0658939393939395,null,0.4997657828282822,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W28<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W28<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W28<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W28<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W28<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM28*Bilans!F28+BN28","v":1.897083333333334},1.395966981132076,129.41324589193832,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":77.6987979154603},null,{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F28<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F28<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F28<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F28<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F28<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F28<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F28<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F28*BT28+BU28","v":2.0938875},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":4.616018156669475}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R29*Bilans!F29+S29","v":5.585763888888889},{"v":0.6259520674514149,"d":"62.60%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E06'!$C$39+'E06'!$C$40)","v":3.496420454545455},null,2.0893434343434336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC29*Bilans!F29+AD29","v":3.21875},2.793632075471698,220.80233008147513,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":33.101760865727776},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ29*Bilans!F29+AK29","v":4.905208333333333},{"v":0.7127975443541382,"d":"71.28%"},3.496420454545455,null,1.4087878787878783,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU29*Bilans!F29+AV29","v":2.5161805555555556},2.1838548218029348,172.6069218088908,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":42.344454395895525},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB29*Bilans!F29+BC29","v":5.585763888888889},{"v":0.6259520674514149,"d":"62.60%"},3.496420454545455,null,2.0893434343434336,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W29<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W29<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W29<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W29<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W29<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM29*Bilans!F29+BN29","v":3.21875},2.793632075471698,220.80233008147513,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":33.101760865727776},null,{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F29<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F29<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F29<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F29<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F29<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F29<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F29<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F29*BT29+BU29","v":2.287208333333333},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":3.640265904196706}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R30*Bilans!F30+S30","v":5.800625},{"v":0.5332948056145987,"d":"53.33%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E06'!$C$39+'E06'!$C$40)","v":3.093443181818182},null,2.707181818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC30*Bilans!F30+AD30","v":3.51625},3.449905660377359,239.3070969210978,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.524857512199848},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ30*Bilans!F30+AK30","v":5.093625},{"v":0.607316632421543,"d":"60.73%"},3.093443181818182,null,2.0001818181818183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU30*Bilans!F30+AV30","v":2.631875},2.284268867924528,158.45121727487137,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":35.52932854381945},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB30*Bilans!F30+BC30","v":5.800625},{"v":0.5332948056145987,"d":"53.33%"},3.093443181818182,null,2.707181818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W30<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W30<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W30<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W30<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W30<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM30*Bilans!F30+BN30","v":3.51625},3.449905660377359,239.3070969210978,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":23.524857512199848},null,{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F30<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F30<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F30<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F30<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F30<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F30<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F30<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F30*BT30+BU30","v":2.380425},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.49771427859643}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R31*Bilans!F31+S31","v":5.844560185185185},{"v":0.5151870408143059,"d":"51.52%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E06'!$C$39+'E06'!$C$40)","v":3.011041666666667},null,2.833518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC31*Bilans!F31+AD31","v":3.5770833333333334},3.509591194968554,236.50656482275596,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.465495314237305},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ31*Bilans!F31+AK31","v":5.132152777777778},{"v":0.5867014870844215,"d":"58.67%"},3.011041666666667,null,2.121111111111111,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU31*Bilans!F31+AV31","v":2.6555324074074074},2.605428022361985,175.5762415705801,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":30.261708966335927},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB31*Bilans!F31+BC31","v":5.844560185185185},{"v":0.5151870408143059,"d":"51.52%"},3.011041666666667,null,2.833518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W31<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W31<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W31<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W31<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W31<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM31*Bilans!F31+BN31","v":3.5770833333333334},3.509591194968554,236.50656482275596,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.465495314237305},null,{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F31<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F31<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F31<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F31<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F31<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F31<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F31<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F31*BT31+BU31","v":2.399486111111111},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.4699290290004763}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R37*Bilans!F37+S37","v":5.750069444444445},{"v":0.5544735406138046,"d":"55.45%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E06'!$C$39+'E06'!$C$40)","v":3.188261363636364},null,2.5618080808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC37*Bilans!F37+AD37","v":3.44625},3.38122641509434,242.23751544596922,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":24.79012741121773},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":5.049291666666667},{"v":0.6314274504449694,"d":"63.14%"},3.188261363636364,null,1.861030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.6046527777777775},2.2606420335429767,161.95671105417384,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":37.078419489969264},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB37*Bilans!F37+BC37","v":5.750069444444445},{"v":0.5544735406138046,"d":"55.45%"},3.188261363636364,null,2.5618080808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W37<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W37<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W37<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W37<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W37<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM37*Bilans!F37+BN37","v":3.44625},3.38122641509434,242.23751544596922,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":24.79012741121773},null,{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F37<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F37<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F37<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F37<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F37<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F37<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F37<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.3584916666666667},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.5302420734839317}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R44*Bilans!F44+S44","v":6.022106481481481},{"v":0.44470307037238294,"d":"44.47%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E06'!$C$39+'E06'!$C$40)","v":2.6780492424242426},null,3.3440572390572387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC44*Bilans!F44+AD44","v":3.8229166666666665},3.8229166666666665,227.06908617424241,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.178339559078523},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":5.287847222222222},{"v":0.5064535963084785,"d":"50.65%"},2.6780492424242426,null,2.6097979797979796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.751134259259259},2.69922606568833,160.32543985531416,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.746001106063538},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB44*Bilans!F44+BC44","v":6.022106481481481},{"v":0.44470307037238294,"d":"44.47%"},2.6780492424242426,null,3.3440572390572387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W44<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W44<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W44<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W44<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W44<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM44*Bilans!F44+BN44","v":3.8229166666666665},3.8229166666666665,227.06908617424241,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.178339559078523},null,{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F44<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F44<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F44<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F44<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F44<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F44<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F44<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.476513888888889},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.3620027527337895}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R61*Bilans!F61+S61","v":5.093125000000001},{"v":0.786785513745877,"d":"78.68%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E06'!$C$39+'E06'!$C$40)","v":4.00719696969697},null,1.0859280303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC61*Bilans!F61+AD61","v":2.9546875000000004},2.564445754716981,234.12457214837053,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":41.65295571492174},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ61*Bilans!F61+AK61","v":3.9649810606060605},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.042215909090909776,0.010535022213820001,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":90.33455441741357},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0.9618092189500796},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU61*Bilans!F61+AV61","v":2.1163125000000003},1.557286556603774,140.6767871910302,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":68.99428298265134},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB61*Bilans!F61+BC61","v":4.6279513888888895},{"v":0.8658684227577952,"d":"86.59%"},4.00719696969697,null,0.6207544191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W61<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W61<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W61<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W61<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W61<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM61*Bilans!F61+BN61","v":1.9404166666666676},1.4278537735849064,130.35785733276165,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":74.80930290667028},null,{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F61<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F61<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F61<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F61<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F61<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F61<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F61<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F61*BT61+BU61","v":2.1163125000000003},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":4.580079881979886}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R71*Bilans!F71+S71","v":6.0633333333333335},{"v":0.4289269828577141,"d":"42.89%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E06'!$C$39+'E06'!$C$40)","v":2.600727272727273},null,3.4626060606060602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC71*Bilans!F71+AD71","v":3.88},3.88,223.25943272727272,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.351308341143394},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ71*Bilans!F71+AK71","v":5.324},{"v":0.48849122327709865,"d":"48.85%"},2.600727272727273,null,2.7232727272727266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU71*Bilans!F71+AV71","v":2.773333333333333},2.773333333333333,159.58062545454544,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.27514772727273},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB71*Bilans!F71+BC71","v":6.0633333333333335},{"v":0.4289269828577141,"d":"42.89%"},2.600727272727273,null,3.4626060606060602,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W71<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W71<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W71<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W71<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W71<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM71*Bilans!F71+BN71","v":3.88},3.88,223.25943272727272,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.351308341143394},null,{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F71<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F71<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F71<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F71<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F71<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F71<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F71<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F71*BT71+BU71","v":2.4943999999999997},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.337895490549995}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R77*Bilans!F77+S77","v":5.629097222222222},{"v":0.6066954597605112,"d":"60.67%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E06'!$C$39+'E06'!$C$40)","v":3.4151477272727275},null,2.2139494949494942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC77*Bilans!F77+AD77","v":3.27875},2.8457075471698112,219.36757509005145,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.694051912317157},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ77*Bilans!F77+AK77","v":4.943208333333334},{"v":0.6908767539177951,"d":"69.09%"},3.4151477272727275,null,1.5280606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU77*Bilans!F77+AV77","v":2.5395138888888886},2.2041063941299788,169.9083503509148,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":40.919985971400436},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB77*Bilans!F77+BC77","v":5.629097222222222},{"v":0.6066954597605112,"d":"60.67%"},3.4151477272727275,null,2.2139494949494942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W77<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W77<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W77<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W77<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W77<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM77*Bilans!F77+BN77","v":3.27875},2.8457075471698112,219.36757509005145,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.694051912317157},null,{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F77<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F77<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F77<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F77<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F77<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F77<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F77<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F77*BT77+BU77","v":2.306008333333333},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.6105882148277466}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R94*Bilans!F94+S94","v":7.0443750000000005},{"v":0.28242230664375995,"d":"28.24%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E06'!$C$39+'E06'!$C$40)","v":1.9894886363636366},null,5.0548863636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC94*Bilans!F94+AD94","v":4.6293750000000005},4.454681603773586,190.97827491959697,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.259950747558493},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ94*Bilans!F94+AK94","v":6.387125},{"v":0.31148421807364607,"d":"31.15%"},1.9894886363636366,null,4.397636363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU94*Bilans!F94+AV94","v":3.356625},3.2299599056603774,138.47278564644083,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.529448327405834},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB94*Bilans!F94+BC94","v":7.439930555555556},{"v":0.2674068825653275,"d":"26.74%"},1.9894886363636366,null,5.450441919191919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W94<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W94<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W94<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W94<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W94<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM94*Bilans!F94+BN94","v":4.15125},3.9945990566037737,171.25390873713553,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.556828543686507},null,{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F94<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F94<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F94<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F94<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F94<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F94<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F94<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F94*BT94+BU94","v":3.0341750000000003},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":2.744089089003735}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R104*Bilans!F104+S104","v":7.54375},{"v":0.23028394968742946,"d":"23.03%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E06'!$C$39+'E06'!$C$40)","v":1.737204545454546},null,5.8065454545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC104*Bilans!F104+AD104","v":4.997833333333333},4.809235849056604,177.05945023842196,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.956798862394738},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ104*Bilans!F104+AK104","v":6.9366666666666665},{"v":0.2504379450439038,"d":"25.04%"},1.737204545454546,null,5.199462121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU104*Bilans!F104+AV104","v":3.65975},3.5216462264150943,129.6548483696398,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.231597216869595},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB104*Bilans!F104+BC104","v":7.799305555555556},{"v":0.22273836216316856,"d":"22.27%"},1.737204545454546,null,6.06210101010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W104<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W104<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W104<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W104<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W104<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM104*Bilans!F104+BN104","v":3.7541666666666678},3.612500000000001,132.9997704545455,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.92397458320226},null,{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F104<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F104<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F104<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F104<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F104<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F104<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F104<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F104*BT104+BU104","v":3.3171833333333334},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.5099747813037885}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F116<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F116<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F116<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F116<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F116<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F116<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F116<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F116*BT116+BU116","v":3.4207388888888888},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.433990661687815}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F119<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F119<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F119<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F119<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F119<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F119<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F119<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F119*BT119+BU119","v":3.839389166666667},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.168586238642885}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F136<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F136<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F136<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F136<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F136<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F136<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F136<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F136*BT136+BU136","v":4.629863333333334},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.7983352665473724}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F142<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F142<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F142<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F142<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F142<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F142<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F142<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F142*BT142+BU142","v":2.782771666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.991997730665855}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F152<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F152<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F152<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F152<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F152<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F152<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F152<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F152*BT152+BU152","v":3.664741666666667},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.2719327223959596}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F169<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F169<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F169<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F169<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F169<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F169<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F169<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F169*BT169+BU169","v":4.069570833333334},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.045927409207459}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F175<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F175<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F175<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F175<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F175<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F175<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F175<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F175*BT175+BU175","v":4.333521666666667},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.921311845668532}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F185<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F185<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F185<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F185<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F185<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F185<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F185<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F185*BT185+BU185","v":4.966865833333333},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.6763179822073389}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F201<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F201<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F201<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F201<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F201<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F201<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F201<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F201*BT201+BU201","v":4.745643333333333},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.7544610765722473}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F211<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F211<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F211<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F211<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F211<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F211<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F211<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F211*BT211+BU211","v":4.366601666666666},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.9067565917877192}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F217<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F217<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F217<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F217<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F217<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F217<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F217<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F217*BT217+BU217","v":4.877963333333334},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.7068694335466317}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F234<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F234<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F234<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F234<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F234<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F234<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F234<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F234*BT234+BU234","v":4.5933375000000005},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.8126354772815858}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F244<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F244<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F244<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F244<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F244<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F244<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F244<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F244*BT244+BU244","v":3.851105},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.1619889646290886}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.75},{"$f":"R250*Bilans!F250+S250","v":8.004166666666666},{"v":0.18587099522029252,"d":"18.59%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E06'!$C$39+'E06'!$C$40)","v":1.4877424242424246},null,6.516424242424241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.27333333333333315},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"AC250*Bilans!F250+AD250","v":5.501222222222222},5.2936289308176105,163.19969250314466,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":6.813938470109326},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2666666666666669},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.023333333333332},{"$f":"AJ250*Bilans!F250+AK250","v":7.427777777777779},{"v":0.2002944176242606,"d":"20.03%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":5.940035353535354},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.4400000000000004},{"$f":"AU250*Bilans!F250+AV250","v":3.972833333333333},3.8229150943396224,117.85838713207545,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.435329042904808},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.25},{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB250*Bilans!F250+BC250","v":8.259722222222223},{"v":0.1801201522540013,"d":"18.01%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":6.771979797979798},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W250<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W250<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W250<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W250<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W250<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.036666666666668},{"$f":"BM250*Bilans!F250+BN250","v":3.938333333333335},3.789716981132077,116.83490740994857,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":9.51798300447405},null,{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.15533333333333324},{"$f":"IF(Bilans!F250<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F250<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F250<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F250<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F250<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F250<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F250<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2026666666666674},{"$f":"Bilans!F250*BT250+BU250","v":3.6032555555555557},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.3107010821895986}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R260*Bilans!F260+S260","v":8.568175},{"v":0.12291521717391295,"d":"12.29%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E06'!$C$39+'E06'!$C$40)","v":1.0531590909090915},null,7.515015909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC260*Bilans!F260+AD260","v":6.025874999999999},5.798483490566037,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ260*Bilans!F260+AK260","v":8.568175},{"v":0.12291521717391295,"d":"12.29%"},1.0531590909090915,null,7.515015909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU260*Bilans!F260+AV260","v":6.025874999999999},5.798483490566037,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB260*Bilans!F260+BC260","v":7.7537305555555545},{"v":0.13582611407027836,"d":"13.58%"},1.0531590909090915,null,6.700571464646463,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W260<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W260<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W260<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W260<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W260<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM260*Bilans!F260+BN260","v":5.842499999999999},5.622028301886792,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F260<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F260<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F260<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F260<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F260<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F260<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F260<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F260*BT260+BU260","v":4.124015},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.0189176110241855}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E06'!$C$39+'E06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB277*Bilans!F277+BC277","v":6.0055555555555555},{"v":0,"d":"0.00%"},0,null,6.0055555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W277<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W277<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W277<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W277<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W277<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.509166666666666},1.4522169811320749,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F277<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F277<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F277<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F277<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F277<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F277<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F277<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F277*BT277+BU277","v":4.598161666666666},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.81073374865997}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R286*Bilans!F286+S286","v":8.438879166666666},{"v":0.13931145979685214,"d":"13.93%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E06'!$C$39+'E06'!$C$40)","v":1.1756325757575763},null,7.26324659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.921895833333333},5.698428066037736,132.99457655542454,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.791921027392055},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ286*Bilans!F286+AK286","v":8.438879166666666},{"v":0.13931145979685214,"d":"13.93%"},1.1756325757575763,null,7.26324659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.921895833333333},5.698428066037736,132.99457655542454,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.791921027392055},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB286*Bilans!F286+BC286","v":7.6244347222222215},{"v":0.15419275245823416,"d":"15.42%"},1.1756325757575763,null,6.4488021464646454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W286<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W286<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W286<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W286<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W286<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM286*Bilans!F286+BN286","v":5.752083333333332},5.53502358490566,129.18090908018868,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":4.933387699953711},null,{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F286<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F286<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F286<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F286<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F286<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F286<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F286<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F286*BT286+BU286","v":3.9744658333333334},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.0948844098239383}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"R292*Bilans!F292+S292","v":8.682575},{"v":0.10881512161374424,"d":"10.88%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E06'!$C$39+'E06'!$C$40)","v":0.9447954545454553},null,7.737779545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AC292*Bilans!F292+AD292","v":6.117875},5.88701179245283,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.82},{"$f":"AJ292*Bilans!F292+AK292","v":8.682575},{"v":0.10881512161374424,"d":"10.88%"},0.9447954545454553,null,7.737779545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.11500000000000003},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"AU292*Bilans!F292+AV292","v":6.117875},5.88701179245283,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14299999999999996},{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB292*Bilans!F292+BC292","v":7.868130555555554},{"v":0.12007877193628304,"d":"12.01%"},0.9447954545454553,null,6.923335101010099,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W292<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W292<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W292<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W292<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W292<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$11,0))))))","v":4.619999999999999},{"$f":"BM292*Bilans!F292+BN292","v":5.922499999999999},5.699009433962264,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.16540000000000005},{"$f":"IF(Bilans!F292<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F292<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F292<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F292<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F292<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F292<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F292<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.1019999999999994},{"$f":"Bilans!F292*BT292+BU292","v":4.256335},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":1.9561539473814695}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R309*Bilans!F309+S309","v":5.6167592592592595},{"v":0.6121479878490148,"d":"61.21%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E06'!$C$39+'E06'!$C$40)","v":3.438287878787879},null,2.1784713804713807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC309*Bilans!F309+AD309","v":3.2616666666666667},2.830880503144654,219.7967681417953,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":32.08958417033412},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ309*Bilans!F309+AK309","v":4.932388888888889},{"v":0.6970836964078914,"d":"69.71%"},3.438287878787879,null,1.4941010101010104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU309*Bilans!F309+AV309","v":2.5328703703703703},2.1983403214535286,170.68473833301567,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":41.32289131727983},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB309*Bilans!F309+BC309","v":5.6167592592592595},{"v":0.6121479878490148,"d":"61.21%"},3.438287878787879,null,2.1784713804713807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W309<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W309<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W309<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W309<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W309<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM309*Bilans!F309+BN309","v":3.2616666666666667},2.830880503144654,219.7967681417953,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":32.08958417033412},null,{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F309<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F309<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F309<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F309<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F309<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F309<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F309<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F309*BT309+BU309","v":2.3006555555555552},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":3.618988723245605}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R315*Bilans!F315+S315","v":6.429},{"v":0.3574758315775582,"d":"35.75%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E06'!$C$39+'E06'!$C$40)","v":2.2982121212121216},null,4.130787878787879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC315*Bilans!F315+AD315","v":4.1963333333333335},4.037981132075472,203.03262803430533,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.568778056388247},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ315*Bilans!F315+AK315","v":5.707933333333333},{"v":0.4026347168056369,"d":"40.26%"},2.2982121212121216,null,3.4097212121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU315*Bilans!F315+AV315","v":2.9874},2.9874,150.20864465454548,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.69219083788274},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB315*Bilans!F315+BC315","v":6.8245555555555555},{"v":0.3367563063269744,"d":"33.68%"},2.2982121212121216,null,4.526343434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W315<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W315<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W315<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W315<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W315<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM315*Bilans!F315+BN315","v":3.9233333333333333},3.7752830188679245,189.8239758490566,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.582527353599971},null,{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F315<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F315<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F315<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F315<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F315<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F315<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F315<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F315*BT315+BU315","v":2.6886533333333333},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":3.0967348629157248}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R325*Bilans!F325+S325","v":6.945374999999999},{"v":0.2935990213675005,"d":"29.36%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E06'!$C$39+'E06'!$C$40)","v":2.0391553030303036},null,4.906219696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC325*Bilans!F325+AD325","v":4.559708333333333},4.387643867924528,193.3343472592196,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.749845020792886},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ325*Bilans!F325+AK325","v":6.277858333333333},{"v":0.3248170307066455,"d":"32.48%"},2.0391553030303036,null,4.238703030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU325*Bilans!F325+AV325","v":3.297225},3.1728014150943395,139.80430249927105,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.24877472926006},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB325*Bilans!F325+BC325","v":7.340930555555555},{"v":0.2777788575437603,"d":"27.78%"},2.0391553030303036,null,5.3017752525252515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W325<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W325<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W325<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W325<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W325<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM325*Bilans!F325+BN325","v":4.114583333333333},3.959316037735849,174.4607823220412,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.020970026941043},null,{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F325<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F325<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F325<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F325<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F325<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F325<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F325<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F325*BT325+BU325","v":2.9785883333333336},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.7952995109969563}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.15749999999999997},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.6025},{"$f":"R342*Bilans!F342+S342","v":5.375312500000001},{"v":0.7003327854441161,"d":"70.03%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E06'!$C$39+'E06'!$C$40)","v":3.764507575757576},null,1.6108049242424247,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05625000000000002},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.4937500000000004},{"$f":"AC342*Bilans!F342+AD342","v":3.05546875},2.651916273584906,226.66410556925385,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":37.709345603714254},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.17613636363636365},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.652954545454545},{"$f":"AJ342*Bilans!F342+AK342","v":4.280558712121212},{"v":0.8794430421191656,"d":"87.94%"},3.764507575757576,null,0.516051136363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.6122500000000004},{"$f":"AU342*Bilans!F342+AV342","v":2.2090312500000002},1.625513561320755,138.93559956528733,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":61.520266365218184},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.14375},{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB342*Bilans!F342+BC342","v":4.885503472222222},{"v":0.7705464947802504,"d":"77.05%"},3.764507575757576,null,1.1209958964646463,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W342<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W342<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W342<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W342<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W342<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.8987500000000006},{"$f":"BM342*Bilans!F342+BN342","v":2.1195833333333343},1.8396383647798749,157.23723583476277,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":54.359611751570085},null,{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.05175000000000002},{"$f":"IF(Bilans!F342<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F342<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F342<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F342<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F342<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F342<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F342<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.6122500000000004},{"$f":"Bilans!F342*BT342+BU342","v":2.2090312500000002},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":4.4392341066848005}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R352*Bilans!F352+S352","v":6.016087962962963},{"v":0.44702423531181307,"d":"44.70%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E06'!$C$39+'E06'!$C$40)","v":2.6893371212121218},null,3.3267508417508416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC352*Bilans!F352+AD352","v":3.814583333333333},3.814583333333333,227.60751799242425,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.301144531056057},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":5.282569444444444},{"v":0.509096406492192,"d":"50.91%"},2.6893371212121218,null,2.5932323232323227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.7478935185185183},2.6960464709993013,160.86696554618513,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.8939308576588},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB352*Bilans!F352+BC352","v":6.016087962962963},{"v":0.44702423531181307,"d":"44.70%"},2.6893371212121218,null,3.3267508417508416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W352<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W352<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W352<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W352<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W352<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM352*Bilans!F352+BN352","v":3.814583333333333},3.814583333333333,227.60751799242425,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.301144531056057},null,{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F352<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F352<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F352<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F352<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F352<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F352<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F352<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.4739027777777776},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.3655512198854116}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R358*Bilans!F358+S358","v":5.586967592592592},{"v":0.6254131281199069,"d":"62.54%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E06'!$C$39+'E06'!$C$40)","v":3.4941628787878787},null,2.0928047138047137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC358*Bilans!F358+AD358","v":3.220416666666667},2.795078616352201,220.7652189436821,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":33.061949542736485},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":4.906263888888889},{"v":0.7121840483755949,"d":"71.22%"},3.4941628787878787,null,1.41210101010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.5168287037037036},2.184417365478686,172.53302827798424,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":42.304529181202334},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB358*Bilans!F358+BC358","v":5.586967592592592},{"v":0.6254131281199069,"d":"62.54%"},3.4941628787878787,null,2.0928047138047137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W358<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W358<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W358<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W358<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W358<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM358*Bilans!F358+BN358","v":3.220416666666667},2.795078616352201,220.7652189436821,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":33.061949542736485},null,{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F358<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F358<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F358<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F358<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F358<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F358<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F358<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.2877305555555556},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.6394349375667616}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R369*Bilans!F369+S369","v":5.710648148148148},{"v":0.5712481114345729,"d":"57.12%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E06'!$C$39+'E06'!$C$40)","v":3.26219696969697},null,2.4484511784511778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC369*Bilans!F369+AD369","v":3.3916666666666666},3.327672955974843,244.30564779874223,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":25.81297699352245},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ369*Bilans!F369+AK369","v":5.014722222222222},{"v":0.6505239622727023,"d":"65.05%"},3.26219696969697,null,1.7525252525252517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU369*Bilans!F369+AV369","v":2.583425925925926},2.242218728162124,164.61554549901533,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":38.308994736188225},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB369*Bilans!F369+BC369","v":5.710648148148148},{"v":0.5712481114345729,"d":"57.12%"},3.26219696969697,null,2.4484511784511778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W369<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W369<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W369<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W369<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W369<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM369*Bilans!F369+BN369","v":3.3916666666666666},3.327672955974843,244.30564779874223,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":25.81297699352245},null,{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F369<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F369<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F369<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F369<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F369<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F369<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F369<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F369*BT369+BU369","v":2.3413888888888885},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.556028881464049}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.61},{"$f":"R370*Bilans!F370+S370","v":7.36275},{"v":0.24851653954231123,"d":"24.85%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E06'!$C$39+'E06'!$C$40)","v":1.829765151515152},null,5.532984848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.19000000000000003},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"AC370*Bilans!F370+AD370","v":4.853416666666667},4.670268867924529,182.31795606603777,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.779835228265513},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2979999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$6,0))))))","v":4.804},{"$f":"AJ370*Bilans!F370+AK370","v":6.7385166666666665},{"v":0.2715382690327721,"d":"27.15%"},1.829765151515152,null,4.908751515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.162},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.496},{"$f":"AU370*Bilans!F370+AV370","v":3.54765},3.4137764150943397,133.26700369245285,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.379452678284963},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB370*Bilans!F370+BC370","v":7.758305555555555},{"v":0.2358459767294028,"d":"23.58%"},1.829765151515152,null,5.928540404040403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W370<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W370<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W370<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W370<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W370<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.62},{"$f":"BM370*Bilans!F370+BN370","v":4.269166666666667},4.108066037735849,160.3706819811321,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.118238991399801},null,{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F370<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F370<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F370<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F370<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F370<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F370<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F370<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.2288},{"$f":"Bilans!F370*BT370+BU370","v":3.2129366666666668},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":2.591413207116202}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$5,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$5,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$6,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$6,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"R371*Bilans!F371+S371","v":6.121412037037037},{"v":0.40706281938674316,"d":"40.71%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E06'!$C$39+'E06'!$C$40)","v":2.4917992424242428},null,3.629612794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$10,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$10,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$11,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$11,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"AC371*Bilans!F371+AD371","v":3.9604166666666667},3.9604166666666667,217.53308617424244,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.226670747453493},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$27,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$27,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$16,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$16,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$16,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.06333333333333337},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$28,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$28,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$17,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$17,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$17,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$6,0))))))","v":5.273333333333333},{"$f":"AJ371*Bilans!F371+AK371","v":5.374930555555555},{"v":0.4635965463495536,"d":"46.36%"},2.4917992424242428,null,2.8831313131313125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$21,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$21,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$21,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.03888888888888885},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$22,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$22,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$22,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":2.742222222222222},{"$f":"AU371*Bilans!F371+AV371","v":2.804606481481481},2.804606481481481,154.04811027988214,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.91386606180159},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$16,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$16,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$5,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$5,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$5,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$5,0))))))","v":0.07222222222222226},{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$17,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$17,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$6,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$6,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$6,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$6,0))))))","v":6.0055555555555555},{"$f":"BB371*Bilans!F371+BC371","v":6.121412037037037},{"v":0.40706281938674316,"d":"40.71%"},2.4917992424242428,null,3.629612794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E06'!$O$3,'E06'!$N$21,IF(Bilans!W371<='E06'!$P$3,'E06'!$O$21,IF(Bilans!W371<='E06'!$Q$3,'E06'!$P$10,IF(Bilans!W371<='E06'!$R$3,'E06'!$Q$10,IF(Bilans!W371<='E06'!$S$3,'E06'!$R$10,IF(Bilans!W371<='E06'!$U$3,'E06'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$22,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$22,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$11,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$11,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$11,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$11,0))))))","v":3.8},{"$f":"BM371*Bilans!F371+BN371","v":3.9604166666666667},3.9604166666666667,217.53308617424244,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.226670747453493},null,{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$32,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$32,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$32,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$32,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$32,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$32,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$32,'E06'!$V$32))))))))","v":0.03133333333333334},{"$f":"IF(Bilans!F371<='E06'!$O$3,'E06'!$N$33,IF(Bilans!F371<='E06'!$P$3,'E06'!$O$33,IF(Bilans!F371<='E06'!$Q$3,'E06'!$P$33,IF(Bilans!F371<='E06'!$R$3,'E06'!$Q$33,IF(Bilans!F371<='E06'!$S$3,'E06'!$R$33,IF(Bilans!F371<='E06'!$U$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$V$3,'E06'!$S$33,IF(Bilans!F371<='E06'!$W$3,'E06'!$V$33,'E06'!$V$33))))))))","v":2.469333333333333},{"$f":"Bilans!F371*BT371+BU371","v":2.519597222222222},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.3045148796776895}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":4.0719611426025475},{"$f":"SUM(AF7:AF372)/229","v":3.919873986140866},{"$f":"SUM(AG7:AG372)/Z373","v":3.675532706346164},{"$f":"SUM(AH7:AH372)","v":4050.1739857250177},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12117.692859978804},{"$f":"SUM(AS7:AS372)","v":49.95391330790239},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.144936003573694},{"$f":"SUM(AX7:AX372)/229","v":2.960914683774358},{"$f":"SUM(AY7:AY372)/AR373","v":2.6477066795082886},{"$f":"SUM(AZ7:AZ372)","v":5799.315403511488},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12163.215001724937},{"$f":"SUM(BK7:BK372)","v":4.431771561771564},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7831774969208376},{"$f":"SUM(BP7:BP372)/229","v":3.6422104405262146},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3913087101625936},{"$f":"SUM(BR7:BR372)","v":4637.6124264553855},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1201.4651632252583},null,{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":1002.359829367623},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.291685378699338}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B08","index":34,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5514.034366036645},null,null,"COP",{"$f":"K13","v":3.253614924899002},{"$f":"L13","v":2.7951511608835458},{"$f":"M13","v":3.0811916610076295},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9987950835842766},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9987950835842766},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9987950835842766},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.253614924899002},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.2049164157234005E-3},{"$f":"1-L3","v":1.2049164157234005E-3},{"$f":"1-M3","v":1.2049164157234005E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9987950835842766},null,null,"COP-Inst",{"$f":"K14","v":3.2548212948897306},{"$f":"L14","v":2.7963575308742743},{"$f":"M14","v":3.082398030998358}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.2049164157234005E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2548212948897306},{"$nulls":10},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R7*Bilans!F7+S7","v":8.015972222222222},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4039345372638277,"d":"40.39%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B08'!$C$39+'B08'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":4.778044191919192},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC7*Bilans!F7+AD7","v":3.009583333333334},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.009583333333334},{"$f":"AF7*Z7","v":219.19971890151518},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.314774571130094},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ7*Bilans!F7+AK7","v":7.220861111111111},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4484130051083054,"d":"44.84%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":3.9829330808080803},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU7*Bilans!F7+AV7","v":2.589583333333333},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.589583333333333},{"$f":"AX7*AR7","v":188.6094770833333},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":32.90709842755796},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$17,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$17,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB7*Bilans!F7+BC7","v":8.015972222222222},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4039345372638277,"d":"40.39%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":4.778044191919192},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W7<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W7<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W7<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W7<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W7<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM7*Bilans!F7+BN7","v":3.009583333333334},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.009583333333334},{"$f":"BP7*BJ7","v":219.19971890151518},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":28.314774571130094},null,{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F7<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F7<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F7<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F7<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F7<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F7<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F7<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F7*BT7+BU7","v":2.2746444444444447},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.660372737358276}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R8*Bilans!F8+S8","v":9.475},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.24601023426880952,"d":"24.60%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B08'!$C$39+'B08'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":7.144053030303029},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC8*Bilans!F8+AD8","v":3.7678333333333334},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.6256509433962263},{"$f":"AF8*Z8","v":185.1488094939966},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":16.479149920201237},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ8*Bilans!F8+AK8","v":7.98025},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.29208946708398487,"d":"29.21%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":5.649303030303029},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU8*Bilans!F8+AV8","v":3.2164166666666665},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.0950424528301883},{"$f":"AX8*AR8","v":158.05256336620928},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.3043056323543},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB8*Bilans!F8+BC8","v":10.341666666666665},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.22539374404805518,"d":"22.54%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":8.010719696969694},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W8<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W8<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W8<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W8<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W8<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM8*Bilans!F8+BN8","v":3.455166666666667},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.3247830188679246},{"$f":"BP8*BJ8","v":169.78457865351635},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":17.97038938044423},null,{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F8<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F8<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F8<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F8<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F8<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F8<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F8<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F8*BT8+BU8","v":2.7527166666666667},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":3.024665274290697}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3661.973442393156},{"$nulls":9},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R9*Bilans!F9+S9","v":9.485},{"v":0.24551285123240849,"d":"24.55%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B08'!$C$39+'B08'!$C$40)","v":2.3286893939393942},null,7.156310606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC9*Bilans!F9+AD9","v":3.771366666666667},3.629050943396227,185.12580655197257,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":16.446242738994883},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ9*Bilans!F9+AK9","v":7.98215},{"v":0.29173711267508057,"d":"29.17%"},2.3286893939393942,null,5.653460606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU9*Bilans!F9+AV9","v":3.2171833333333333},3.095780188679245,157.92250185403086,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.279228204097997},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB9*Bilans!F9+BC9","v":10.351666666666667},{"v":0.22495791923420327,"d":"22.50%"},2.3286893939393942,null,8.022977272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W9<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W9<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W9<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W9<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W9<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM9*Bilans!F9+BN9","v":3.4568333333333334},3.3263867924528303,169.6862478542024,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":17.942667660504508},null,{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F9<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F9<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F9<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F9<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F9<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F9<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F9<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F9*BT9+BU9","v":2.7541633333333335},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":3.0230765223175724}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R10*Bilans!F10+S10","v":8.584722222222222},{"v":0.32332897001073674,"d":"32.33%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B08'!$C$39+'B08'!$C$40)","v":2.7756893939393943},null,5.809032828282827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC10*Bilans!F10+AD10","v":3.3508333333333336},3.2243867924528304,199.07422681818187,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":22.403023389238584},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":7.607611111111111},{"v":0.36485689836135665,"d":"36.49%"},2.7756893939393943,null,4.831921717171717,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU10*Bilans!F10+AV10","v":2.930833333333333},2.8202358490566035,174.1218740909091,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":25.61346518286277},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB10*Bilans!F10+BC10","v":8.584722222222222},{"v":0.32332897001073674,"d":"32.33%"},2.7756893939393943,null,5.809032828282827,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W10<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W10<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W10<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W10<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W10<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM10*Bilans!F10+BN10","v":3.3508333333333336},3.2243867924528304,199.07422681818187,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":22.403023389238584},null,{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F10<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F10<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F10<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F10<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F10<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F10<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F10<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F10*BT10+BU10","v":2.511244444444445},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.3155061945671536}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3227020798203717},{"$nulls":11},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R11*Bilans!F11+S11","v":8.725694444444445},{"v":0.30497485801106977,"d":"30.50%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B08'!$C$39+'B08'!$C$40)","v":2.6611174242424247},null,6.0645770202020195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC11*Bilans!F11+AD11","v":3.4354166666666672},3.305778301886793,195.0093646548028,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":20.87823971098997},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":7.703472222222222},{"v":0.3454438917253306,"d":"34.54%"},2.6611174242424247,null,5.042354797979797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU11*Bilans!F11+AV11","v":3.015416666666667},2.901627358490566,171.16831679888512,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":23.78624933219736},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB11*Bilans!F11+BC11","v":8.725694444444445},{"v":0.30497485801106977,"d":"30.50%"},2.6611174242424247,null,6.0645770202020195,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W11<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W11<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W11<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W11<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W11<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM11*Bilans!F11+BN11","v":3.4354166666666672},3.305778301886793,195.0093646548028,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":20.87823971098997},null,{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F11<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F11<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F11<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F11<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F11<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F11<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F11<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F11*BT11+BU11","v":2.5698888888888893},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.2398468850642548}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R12*Bilans!F12+S12","v":8.859027777777778},{"v":0.2881528144975664,"d":"28.82%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B08'!$C$39+'B08'!$C$40)","v":2.552753787878788},null,6.3062739898989895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC12*Bilans!F12+AD12","v":3.515416666666667},3.3827594339622644,190.75288191037743,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":19.503598230103083},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":7.794138888888889},{"v":0.3275222348831792,"d":"32.75%"},2.552753787878788,null,5.241385101010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU12*Bilans!F12+AV12","v":3.0954166666666665},2.9786084905660375,167.96292043524875,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":22.149933809042903},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB12*Bilans!F12+BC12","v":8.859027777777778},{"v":0.2881528144975664,"d":"28.82%"},2.552753787878788,null,6.3062739898989895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W12<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W12<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W12<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W12<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W12<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM12*Bilans!F12+BN12","v":3.515416666666667},3.3827594339622644,190.75288191037743,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":19.503598230103083},null,{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F12<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F12<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F12<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F12<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F12<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F12<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F12<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F12*BT12+BU12","v":2.625355555555556},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.171397677548486}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4397.351475507816},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.253614924899002},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.7951511608835458},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0811916610076295},{"$f":"AE373","v":3.650187868099877},{"$f":"AF373","v":3.5282733675157356},null,null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R13*Bilans!F13+S13","v":9.545},{"v":0.24255043890978942,"d":"24.26%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B08'!$C$39+'B08'!$C$40)","v":2.31514393939394},null,7.2298560606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC13*Bilans!F13+AD13","v":3.7925666666666666},3.6494509433962263,184.98005173619214,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":16.250087282567332},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ13*Bilans!F13+AK13","v":7.99355},{"v":0.28962650379292554,"d":"28.96%"},2.31514393939394,null,5.67840606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU13*Bilans!F13+AV13","v":3.221783333333333},3.100206603773585,157.1404539624357,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.1290142700333},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB13*Bilans!F13+BC13","v":10.411666666666665},{"v":0.22236055124641654,"d":"22.24%"},2.31514393939394,null,8.096522727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W13<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W13<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W13<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W13<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W13<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM13*Bilans!F13+BN13","v":3.4668333333333337},3.3360094339622646,169.09261345283025,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":17.77689707945448},null,{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F13<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F13<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F13<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F13<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F13<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F13<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F13<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F13*BT13+BU13","v":2.7628433333333335},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":3.013578950053112}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2548212948897306},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.7963575308742743},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.082398030998358},{"$nulls":4},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R14*Bilans!F14+S14","v":8.275694444444444},{"v":0.3657511423710971,"d":"36.58%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B08'!$C$39+'B08'!$C$40)","v":3.026844696969697},null,5.248849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC14*Bilans!F14+AD14","v":3.165416666666667},3.045966981132076,206.41881347126935,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.03063464821112},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":7.3974722222222224},{"v":0.40917283715874825,"d":"40.92%"},3.026844696969697,null,4.370627525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU14*Bilans!F14+AV14","v":2.7454166666666664},2.7454166666666664,186.05114708333335,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.88029878999435},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB14*Bilans!F14+BC14","v":8.275694444444444},{"v":0.3657511423710971,"d":"36.58%"},3.026844696969697,null,5.248849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W14<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W14<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W14<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W14<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W14<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM14*Bilans!F14+BN14","v":3.165416666666667},3.045966981132076,206.41881347126935,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.03063464821112},null,{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F14<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F14<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F14<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F14<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F14<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F14<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F14<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F14*BT14+BU14","v":2.382688888888889},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.4943909590775664}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7670398513872625},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.3227020798203717},{"$f":"F15","v":2.7670398513872625},{"$f":"F28","v":3.113723524550385},{"$nulls":4},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R15*Bilans!F15+S15","v":8.489583333333332},{"v":0.33606023424428344,"d":"33.61%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B08'!$C$39+'B08'!$C$40)","v":2.853011363636364},null,5.636571969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC15*Bilans!F15+AD15","v":3.29375},3.1694575471698117,201.56453403730708,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":23.476324427442183},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":7.542916666666667},{"v":0.3782371580802781,"d":"37.82%"},2.853011363636364,null,4.689905303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU15*Bilans!F15+AV15","v":2.87375},2.7653066037735847,175.86218738207546,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":26.907400985780846},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB15*Bilans!F15+BC15","v":8.489583333333332},{"v":0.33606023424428344,"d":"33.61%"},2.853011363636364,null,5.636571969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W15<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W15<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W15<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W15<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W15<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM15*Bilans!F15+BN15","v":3.29375},3.1694575471698117,201.56453403730708,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":23.476324427442183},null,{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F15<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F15<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F15<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F15<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F15<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F15<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F15<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F15*BT15+BU15","v":2.471666666666667},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.368596026282362}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":2.927746020692139},{"$f":"F19","v":2.927746020692139},{"$f":"F19","v":2.927746020692139},{"$nulls":4},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R16*Bilans!F16+S16","v":8.490972222222222},{"v":0.33587232428976116,"d":"33.59%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B08'!$C$39+'B08'!$C$40)","v":2.851882575757576},null,5.639089646464646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC16*Bilans!F16+AD16","v":3.2945833333333336},3.1702594339622645,201.52964554674102,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":23.460388281148024},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":7.543861111111111},{"v":0.37804017515077654,"d":"37.80%"},2.851882575757576,null,4.691978535353535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU16*Bilans!F16+AV16","v":2.8745833333333333},2.7661084905660376,175.838247707976,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.88814177982859},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB16*Bilans!F16+BC16","v":8.490972222222222},{"v":0.33587232428976116,"d":"33.59%"},2.851882575757576,null,5.639089646464646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W16<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W16<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W16<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W16<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W16<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM16*Bilans!F16+BN16","v":3.2945833333333336},3.1702594339622645,201.52964554674102,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":23.460388281148024},null,{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F16<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F16<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F16<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F16<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F16<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F16<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F16<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F16*BT16+BU16","v":2.4722444444444447},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.3678087659729417}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":881.1048310060924},{"$nulls":9},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R17*Bilans!F17+S17","v":8.006944444444443},{"v":0.4053063155404874,"d":"40.53%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B08'!$C$39+'B08'!$C$40)","v":3.245265151515152},null,4.761679292929291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC17*Bilans!F17+AD17","v":3.004166666666667},3.004166666666667,219.3342083333334,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":28.434407766990294},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":7.214722222222222},{"v":0.4498115175549435,"d":"44.98%"},3.245265151515152,null,3.96945707070707,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU17*Bilans!F17+AV17","v":2.5841666666666665},2.5841666666666665,188.67000833333339,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.055801354401815},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB17*Bilans!F17+BC17","v":8.006944444444443},{"v":0.4053063155404874,"d":"40.53%"},3.245265151515152,null,4.761679292929291,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W17<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W17<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W17<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W17<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W17<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM17*Bilans!F17+BN17","v":3.004166666666667},3.004166666666667,219.3342083333334,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":28.434407766990294},null,{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F17<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F17<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F17<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F17<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F17<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F17<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F17<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F17*BT17+BU17","v":2.270888888888889},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.666426196528582}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5514.034366036645},{"$nulls":5},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R18*Bilans!F18+S18","v":8.47361111111111},{"v":0.338225626201368,"d":"33.82%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B08'!$C$39+'B08'!$C$40)","v":2.8659924242424246},null,5.607618686868685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC18*Bilans!F18+AD18","v":3.284166666666667},3.1602358490566043,201.96262887650096,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.66017138894958},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":7.532055555555555},{"v":0.3805060123499093,"d":"38.05%"},2.8659924242424246,null,4.66606313131313,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU18*Bilans!F18+AV18","v":2.8641666666666667},2.7560849056603773,176.13437083190402,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":27.12968735637192},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB18*Bilans!F18+BC18","v":8.47361111111111},{"v":0.338225626201368,"d":"33.82%"},2.8659924242424246,null,5.607618686868685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W18<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W18<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W18<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W18<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W18<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM18*Bilans!F18+BN18","v":3.284166666666667},3.1602358490566043,201.96262887650096,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.66017138894958},null,{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F18<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F18<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F18<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F18<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F18<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F18<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F18<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F18*BT18+BU18","v":2.4650222222222227},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.3776760455011066}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.927746020692139},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5953.08127077236},{"$nulls":5},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R19*Bilans!F19+S19","v":7.994444444444444},{"v":0.4072108155916357,"d":"40.72%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B08'!$C$39+'B08'!$C$40)","v":3.2554242424242426},null,4.7390202020202015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC19*Bilans!F19+AD19","v":2.996666666666667},2.996666666666667,219.5172751515152,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.600767721710987},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":7.206222222222222},{"v":0.45175185305628135,"d":"45.18%"},3.2554242424242426,null,3.9507979797979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU19*Bilans!F19+AV19","v":2.5766666666666667},2.5766666666666667,188.75067151515154,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.2627298600494},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB19*Bilans!F19+BC19","v":7.994444444444444},{"v":0.4072108155916357,"d":"40.72%"},3.2554242424242426,null,4.7390202020202015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W19<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W19<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W19<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W19<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W19<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM19*Bilans!F19+BN19","v":2.996666666666667},2.996666666666667,219.5172751515152,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.600767721710987},null,{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F19<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F19<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F19<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F19<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F19<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F19<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F19<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F19*BT19+BU19","v":2.265688888888889},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.6748410394999387}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6507.210584964167},{"$nulls":5},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R20*Bilans!F20+S20","v":7.892361111111111},{"v":0.4229900411950567,"d":"42.30%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B08'!$C$39+'B08'!$C$40)","v":3.338390151515152},null,4.553970959595959,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC20*Bilans!F20+AD20","v":2.935416666666667},2.935416666666667,220.8754270833334,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.991193754435773},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":7.136805555555555},{"v":0.4677709271365008,"d":"46.78%"},3.338390151515152,null,3.7984154040404032,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU20*Bilans!F20+AV20","v":2.5154166666666664},2.5154166666666664,189.27252708333336,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.99883385787644},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB20*Bilans!F20+BC20","v":7.892361111111111},{"v":0.4229900411950567,"d":"42.30%"},3.338390151515152,null,4.553970959595959,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W20<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W20<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W20<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W20<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W20<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM20*Bilans!F20+BN20","v":2.935416666666667},2.935416666666667,220.8754270833334,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.991193754435773},null,{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F20<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F20<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F20<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F20<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F20<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F20<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F20<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F20*BT20+BU20","v":2.2232222222222227},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.745035664183675}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R21*Bilans!F21+S21","v":8.772222222222222},{"v":0.2990465772353043,"d":"29.90%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B08'!$C$39+'B08'!$C$40)","v":2.6233030303030307},null,6.148919191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC21*Bilans!F21+AD21","v":3.463333333333334},3.3326415094339628,193.56951382504295,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":20.39133325441472},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ21*Bilans!F21+AK21","v":7.735111111111111},{"v":0.33914225569879447,"d":"33.91%"},2.6233030303030307,null,5.11180808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU21*Bilans!F21+AV21","v":3.0433333333333334},2.928490566037736,170.09525132075473,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.20547125009518},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB21*Bilans!F21+BC21","v":8.772222222222222},{"v":0.2990465772353043,"d":"29.90%"},2.6233030303030307,null,6.148919191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W21<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W21<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W21<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W21<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W21<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM21*Bilans!F21+BN21","v":3.463333333333334},3.3326415094339628,193.56951382504295,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":20.39133325441472},null,{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F21<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F21<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F21<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F21<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F21<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F21<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F21<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F21*BT21+BU21","v":2.5892444444444447},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":3.215627836719899}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R22*Bilans!F22+S22","v":8.586805555555555},{"v":0.32305333970517963,"d":"32.31%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B08'!$C$39+'B08'!$C$40)","v":2.7739962121212125},null,5.812809343434343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC22*Bilans!F22+AD22","v":3.3520833333333337},3.2255896226415097,199.01741353987998,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.37992944765906},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":7.6090277777777775},{"v":0.36456644569266644,"d":"36.46%"},2.7739962121212125,null,4.835031565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU22*Bilans!F22+AV22","v":2.9320833333333334},2.8214386792452832,174.08148403730706,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.585694529830484},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB22*Bilans!F22+BC22","v":8.586805555555555},{"v":0.32305333970517963,"d":"32.31%"},2.7739962121212125,null,5.812809343434343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W22<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W22<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W22<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W22<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W22<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM22*Bilans!F22+BN22","v":3.3520833333333337},3.2255896226415097,199.01741353987998,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.37992944765906},null,{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F22<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F22<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F22<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F22<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F22<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F22<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F22<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F22*BT22+BU22","v":2.5121111111111114},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.3143623603277965}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R23*Bilans!F23+S23","v":8.069444444444445},{"v":0.39587232045063375,"d":"39.59%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B08'!$C$39+'B08'!$C$40)","v":3.1944696969696973},null,4.874974747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC23*Bilans!F23+AD23","v":3.041666666666667},2.9268867924528306,210.12386363636367,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.697851878983222},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":7.2572222222222225},{"v":0.4401780184142582,"d":"44.02%"},3.1944696969696973,null,4.062752525252526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU23*Bilans!F23+AV23","v":2.6216666666666666},2.6216666666666666,188.21183333333335,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.0389181066867},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB23*Bilans!F23+BC23","v":8.069444444444445},{"v":0.39587232045063375,"d":"39.59%"},3.1944696969696973,null,4.874974747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W23<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W23<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W23<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W23<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W23<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM23*Bilans!F23+BN23","v":3.041666666666667},2.9268867924528306,210.12386363636367,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.697851878983222},null,{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F23<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F23<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F23<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F23<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F23<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F23<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F23<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F23*BT23+BU23","v":2.296888888888889},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.6249235006119944}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R24*Bilans!F24+S24","v":7.916666666666666},{"v":0.4191961722488039,"d":"41.92%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B08'!$C$39+'B08'!$C$40)","v":3.318636363636364},null,4.598030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC24*Bilans!F24+AD24","v":2.95},2.95,220.57418181818187,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.654902927580892},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ24*Bilans!F24+AK24","v":7.153333333333333},{"v":0.4639286622045243,"d":"46.39%"},3.318636363636364,null,3.8346969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU24*Bilans!F24+AV24","v":2.53},2.53,189.1704,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.57785123966943},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB24*Bilans!F24+BC24","v":7.916666666666666},{"v":0.4191961722488039,"d":"41.92%"},3.318636363636364,null,4.598030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W24<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W24<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W24<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W24<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W24<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM24*Bilans!F24+BN24","v":2.95},2.95,220.57418181818187,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":29.654902927580892},null,{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F24<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F24<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F24<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F24<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F24<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F24<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F24<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F24*BT24+BU24","v":2.2333333333333334},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":3.728080527594585}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R25*Bilans!F25+S25","v":8.443055555555555},{"v":0.3423909434865185,"d":"34.24%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B08'!$C$39+'B08'!$C$40)","v":2.890825757575758},null,5.5522297979797965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC25*Bilans!F25+AD25","v":3.2658333333333336},3.142594339622642,202.70819114065188,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":24.014885047888185},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":7.511277777777778},{"v":0.3848647118507995,"d":"38.49%"},2.890825757575758,null,4.62045202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU25*Bilans!F25+AV25","v":2.845833333333333},2.738443396226415,176.63905913379077,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.55910234338911},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB25*Bilans!F25+BC25","v":8.443055555555555},{"v":0.3423909434865185,"d":"34.24%"},2.890825757575758,null,5.5522297979797965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W25<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W25<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W25<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W25<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W25<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM25*Bilans!F25+BN25","v":3.2658333333333336},3.142594339622642,202.70819114065188,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":24.014885047888185},null,{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F25<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F25<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F25<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F25<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F25<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F25<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F25<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F25*BT25+BU25","v":2.4523111111111113},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.3951836183849773}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":3907.7479671364486},{"$nulls":9},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R26*Bilans!F26+S26","v":6.878614583333333},{"v":0.6125892213418923,"d":"61.26%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B08'!$C$39+'B08'!$C$40)","v":4.213765151515152},null,2.6648494318181815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC26*Bilans!F26+AD26","v":2.4535},2.1294528301886793,204.96835271698114,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":52.885501103126856},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ26*Bilans!F26+AK26","v":5.051791666666666},{"v":0.8341130097107764,"d":"83.41%"},4.213765151515152,null,0.8380265151515136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU26*Bilans!F26+AV26","v":1.751875},1.289115566037736,124.08252969339625,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":87.3600342490189},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB26*Bilans!F26+BC26","v":7.333666666666666},{"v":0.5745782216510821,"d":"57.46%"},4.213765151515152,null,3.119901515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W26<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W26<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W26<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W26<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W26<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.5541666666666663},1.5248427672955973,146.77221572327042,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":73.85494584450403},null,{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F26<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F26<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F26<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F26<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F26<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F26<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F26<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F26*BT26+BU26","v":1.751875},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":5.278148412415269}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R27*Bilans!F27+S27","v":6.668125},{"v":0.6601964911084791,"d":"66.02%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B08'!$C$39+'B08'!$C$40)","v":4.402272727272727},null,2.2658522727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC27*Bilans!F27+AD27","v":2.37},2.0569811320754714,207.29881852487134,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":57.32209736328615},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ27*Bilans!F27+AK27","v":4.432499999999999},{"v":0.9931805363277446,"d":"99.32%"},4.402272727272727,null,0.03022727272727188,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU27*Bilans!F27+AV27","v":1.6475000000000002},1.2123113207547171,122.17453070325902,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":97.26088563939851},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB27*Bilans!F27+BC27","v":7.166666666666666},{"v":0.6142706131078225,"d":"61.43%"},4.402272727272727,null,2.7643939393939387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W27<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W27<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W27<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W27<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W27<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM27*Bilans!F27+BN27","v":1.4149999999999996},1.2281132075471692,123.76701612349909,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":96.0094492939846},null,{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F27<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F27<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F27<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F27<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F27<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F27<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F27<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F27*BT27+BU27","v":1.6475000000000002},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":5.5349666513745275}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.113723524550385},{"$nulls":11},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R28*Bilans!F28+S28","v":7.043729166666666},{"v":0.5772359844037075,"d":"57.72%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B08'!$C$39+'B08'!$C$40)","v":4.0658939393939395},null,2.9778352272727266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC28*Bilans!F28+AD28","v":2.519},2.471471698113208,229.11800845283022,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":43.88678876899201},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ28*Bilans!F28+AK28","v":5.537583333333332},{"v":0.7342361630784681,"d":"73.42%"},4.0658939393939395,null,1.4716893939393927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU28*Bilans!F28+AV28","v":1.8337500000000002},1.5915566037735849,147.54539963979417,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":68.15023487475447},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB28*Bilans!F28+BC28","v":7.464666666666666},{"v":0.5446852647218817,"d":"54.47%"},4.0658939393939395,null,3.3987727272727266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W28<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W28<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W28<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W28<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W28<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM28*Bilans!F28+BN28","v":1.6633333333333329},1.631949685534591,151.29004395654658,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":66.463419384223},null,{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F28<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F28<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F28<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F28<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F28<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F28<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F28<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F28*BT28+BU28","v":1.8337500000000002},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":5.097153659580539}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R29*Bilans!F29+S29","v":7.697916666666666},{"v":0.45420346906138526,"d":"45.42%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B08'!$C$39+'B08'!$C$40)","v":3.496420454545455},null,4.201496212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC29*Bilans!F29+AD29","v":2.8187500000000005},2.8187500000000005,222.78759375000007,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":32.80679056641806},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ29*Bilans!F29+AK29","v":7.004583333333334},{"v":0.49916180422991446,"d":"49.92%"},3.496420454545455,null,3.5081628787878785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU29*Bilans!F29+AV29","v":2.3987499999999997},2.3987499999999997,189.59174829545455,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":38.55097067601498},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB29*Bilans!F29+BC29","v":7.697916666666666},{"v":0.45420346906138526,"d":"45.42%"},3.496420454545455,null,4.201496212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W29<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W29<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W29<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W29<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W29<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM29*Bilans!F29+BN29","v":2.8187500000000005},2.8187500000000005,222.78759375000007,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":32.80679056641806},null,{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F29<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F29<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F29<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F29<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F29<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F29<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F29<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F29*BT29+BU29","v":2.1423333333333336},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":3.8864383903662234}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R30*Bilans!F30+S30","v":8.19375},{"v":0.3775369253172457,"d":"37.75%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B08'!$C$39+'B08'!$C$40)","v":3.093443181818182},null,5.100306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC30*Bilans!F30+AD30","v":3.1162500000000004},2.998655660377359,208.005566352916,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.064974536187954},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ30*Bilans!F30+AK30","v":7.34175},{"v":0.4213495667678935,"d":"42.13%"},3.093443181818182,null,4.248306818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU30*Bilans!F30+AV30","v":2.69625},2.69625,187.0288128409091,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.100524465798454},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB30*Bilans!F30+BC30","v":8.19375},{"v":0.3775369253172457,"d":"37.75%"},3.093443181818182,null,5.100306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W30<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W30<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W30<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W30<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W30<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM30*Bilans!F30+BN30","v":3.1162500000000004},2.998655660377359,208.005566352916,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":27.064974536187954},null,{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F30<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F30<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F30<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F30<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F30<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F30<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F30<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F30*BT30+BU30","v":2.3486000000000002},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.5451104963075477}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R31*Bilans!F31+S31","v":8.295138888888888},{"v":0.3629886982000838,"d":"36.30%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B08'!$C$39+'B08'!$C$40)","v":3.011041666666667},null,5.28409722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC31*Bilans!F31+AD31","v":3.177083333333334},3.0571933962264155,206.02009407161242,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":25.789897571666522},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ31*Bilans!F31+AK31","v":7.410694444444444},{"v":0.406310324793373,"d":"40.63%"},3.011041666666667,null,4.399652777777778,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU31*Bilans!F31+AV31","v":2.757083333333333},2.757083333333333,185.79608617424245,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.597142346847658},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB31*Bilans!F31+BC31","v":8.295138888888888},{"v":0.3629886982000838,"d":"36.30%"},3.011041666666667,null,5.28409722222222,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W31<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W31<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W31<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W31<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W31<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM31*Bilans!F31+BN31","v":3.177083333333334},3.0571933962264155,206.02009407161242,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":25.789897571666522},null,{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F31<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F31<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F31<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F31<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F31<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F31<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F31<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F31*BT31+BU31","v":2.390777777777778},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.4825681370382093}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R37*Bilans!F37+S37","v":8.077083333333333},{"v":0.3947292892817784,"d":"39.47%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B08'!$C$39+'B08'!$C$40)","v":3.188261363636364},null,4.888821969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC37*Bilans!F37+AD37","v":3.0462500000000006},2.9312971698113213,210.00372535806184,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.595201639606863},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":7.262416666666667},{"v":0.439008323258286,"d":"43.90%"},3.188261363636364,null,4.074155303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU37*Bilans!F37+AV37","v":2.6262499999999998},2.6262499999999998,188.14956375000003,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.91662394530744},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB37*Bilans!F37+BC37","v":8.077083333333333},{"v":0.3947292892817784,"d":"39.47%"},3.188261363636364,null,4.888821969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W37<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W37<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W37<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W37<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W37<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM37*Bilans!F37+BN37","v":3.0462500000000006},2.9312971698113213,210.00372535806184,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.595201639606863},null,{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F37<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F37<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F37<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F37<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F37<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F37<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F37<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F37*BT37+BU37","v":2.300066666666667},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.619915297365832}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R44*Bilans!F44+S44","v":8.70486111111111},{"v":0.307649853138485,"d":"30.76%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B08'!$C$39+'B08'!$C$40)","v":2.6780492424242426},null,6.026811868686869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC44*Bilans!F44+AD44","v":3.422916666666667},3.29375,195.63826988636364,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.098831809556664},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":7.689305555555555},{"v":0.3482823283683064,"d":"34.83%"},2.6780492424242426,null,5.011256313131312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU44*Bilans!F44+AV44","v":3.0029166666666667},2.8895990566037737,171.6329897834477,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":24.049799266755656},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB44*Bilans!F44+BC44","v":8.70486111111111},{"v":0.307649853138485,"d":"30.76%"},2.6780492424242426,null,6.026811868686869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W44<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W44<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W44<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W44<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W44<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM44*Bilans!F44+BN44","v":3.422916666666667},3.29375,195.63826988636364,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.098831809556664},null,{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F44<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F44<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F44<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F44<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F44<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F44<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F44<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F44*BT44+BU44","v":2.5612222222222227},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.250809882636378}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R61*Bilans!F61+S61","v":7.109270833333333},{"v":0.5636579423741142,"d":"56.37%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B08'!$C$39+'B08'!$C$40)","v":4.00719696969697},null,3.102073863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC61*Bilans!F61+AD61","v":2.545},2.496981132075472,227.96529742710123,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":42.778355063404184},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ61*Bilans!F61+AK61","v":5.730416666666667},{"v":0.6992854451590729,"d":"69.93%"},4.00719696969697,null,1.7232196969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU61*Bilans!F61+AV61","v":1.8662500000000002},1.6197641509433962,147.87857692967413,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":65.94586341001089},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB61*Bilans!F61+BC61","v":7.516666666666666},{"v":0.5331082443055837,"d":"53.31%"},4.00719696969697,null,3.5094696969696955,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W61<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W61<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W61<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W61<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W61<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM61*Bilans!F61+BN61","v":1.7066666666666666},1.6744654088050315,152.87260285877647,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":63.79155095880682},null,{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F61<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F61<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F61<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F61<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F61<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F61<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F61<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F61*BT61+BU61","v":1.8662500000000002},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":5.029711521986323}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R71*Bilans!F71+S71","v":8.799999999999999},{"v":0.29553719008264473,"d":"29.55%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B08'!$C$39+'B08'!$C$40)","v":2.600727272727273},null,6.199272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC71*Bilans!F71+AD71","v":3.4800000000000004},3.3486792452830194,192.68665687821616,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":20.10436695555965},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ71*Bilans!F71+AK71","v":7.754},{"v":0.3354046005580698,"d":"33.54%"},2.600727272727273,null,5.153272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU71*Bilans!F71+AV71","v":3.06},2.9445283018867925,169.431370703259,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.863789871028626},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB71*Bilans!F71+BC71","v":8.799999999999999},{"v":0.29553719008264473,"d":"29.55%"},2.600727272727273,null,6.199272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W71<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W71<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W71<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W71<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W71<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM71*Bilans!F71+BN71","v":3.4800000000000004},3.3486792452830194,192.68665687821616,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":20.10436695555965},null,{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F71<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F71<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F71<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F71<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F71<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F71<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F71<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F71*BT71+BU71","v":2.6008000000000004},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.201340553532723}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R77*Bilans!F77+S77","v":7.797916666666666},{"v":0.4379564277560538,"d":"43.80%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B08'!$C$39+'B08'!$C$40)","v":3.4151477272727275},null,4.382768939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC77*Bilans!F77+AD77","v":2.8787500000000006},2.8787500000000006,221.91472465909095,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.33026581928709},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ77*Bilans!F77+AK77","v":7.072583333333333},{"v":0.4828713309289714,"d":"48.29%"},3.4151477272727275,null,3.6574356060606057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU77*Bilans!F77+AV77","v":2.4587499999999998},2.4587499999999998,189.53810829545452,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.682054998382405},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB77*Bilans!F77+BC77","v":7.797916666666666},{"v":0.4379564277560538,"d":"43.80%"},3.4151477272727275,null,4.382768939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W77<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W77<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W77<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W77<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W77<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM77*Bilans!F77+BN77","v":2.8787500000000006},2.8787500000000006,221.91472465909095,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.33026581928709},null,{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F77<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F77<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F77<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F77<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F77<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F77<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F77<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F77*BT77+BU77","v":2.1839333333333335},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.812408732696926}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R94*Bilans!F94+S94","v":10.9875},{"v":0.18106836280897715,"d":"18.11%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B08'!$C$39+'B08'!$C$40)","v":1.9894886363636366},null,8.998011363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC94*Bilans!F94+AD94","v":4.302250000000001},4.139900943396227,177.48319876286453,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":12.116110056825756},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ94*Bilans!F94+AK94","v":8.267625},{"v":0.2406360516307448,"d":"24.06%"},1.9894886363636366,null,6.278136363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU94*Bilans!F94+AV94","v":3.3323750000000003},3.2066250000000003,137.47238642045457,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.642457554140396},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB94*Bilans!F94+BC94","v":11.854166666666666},{"v":0.16783032433296058,"d":"16.78%"},1.9894886363636366,null,9.864678030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W94<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W94<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W94<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W94<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W94<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM94*Bilans!F94+BN94","v":3.70725},3.5673537735849057,152.93732084691254,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":14.060701191443417},null,{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F94<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F94<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F94<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F94<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F94<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F94<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F94<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F94*BT94+BU94","v":2.9715249999999997},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":2.801943955251229}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R104*Bilans!F104+S104","v":12.032053170317111},{"v":0.14438138868436873,"d":"14.44%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B08'!$C$39+'B08'!$C$40)","v":1.737204545454546},null,10.294848624862565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC104*Bilans!F104+AD104","v":4.67925},4.5026745283018865,165.77292143825042,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.566615999238874},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ104*Bilans!F104+AK104","v":8.490333333333334},{"v":0.20460969873046356,"d":"20.46%"},1.737204545454546,null,6.753128787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU104*Bilans!F104+AV104","v":3.4222500000000005},3.293108490566038,121.24087842967411,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":13.080455231043464},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB104*Bilans!F104+BC104","v":9.980846649668214},{"v":0.17405382593592844,"d":"17.41%"},1.737204545454546,null,8.243642104213668,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W104<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W104<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W104<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W104<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W104<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM104*Bilans!F104+BN104","v":4.6075},4.4336320754716985,163.2310168353345,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.715591516969832},null,{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F104<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F104<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F104<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F104<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F104<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F104<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F104<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.12885},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.6610564621595496}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F116<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F116<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F116<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F116<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F116<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F116<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F116<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.170183333333333},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.626361202547037}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F119<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F119<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F119<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F119<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F119<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F119<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F119<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F119*BT119+BU119","v":3.3236625},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.5050818221248115}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F136<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F136<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F136<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F136<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F136<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F136<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F136<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F136*BT136+BU136","v":3.5100500000000006},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":2.372059233238246}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F142<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F142<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F142<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F142<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F142<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F142<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F142<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F142*BT142+BU142","v":2.8275816666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.944582152933245}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F152<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F152<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F152<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F152<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F152<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F152<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F152<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F152*BT152+BU152","v":3.267575},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.548081225871757}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F169<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F169<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F169<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F169<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F169<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F169<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F169<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F169*BT169+BU169","v":3.3779375000000003},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.464831427943207}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F175<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F175<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F175<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F175<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F175<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F175<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F175<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F175*BT175+BU175","v":3.4401750000000004},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":2.4202392353958464}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F185<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F185<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F185<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F185<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F185<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F185<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F185<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F185*BT185+BU185","v":3.5895125000000005},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":2.31954799199833}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F201<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F201<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F201<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F201<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F201<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F201<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F201<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F201*BT201+BU201","v":3.53735},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":2.353752529896082}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F211<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F211<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F211<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F211<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F211<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F211<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F211<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F211*BT211+BU211","v":3.4479750000000005},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":2.4147641765464964}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F217<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F217<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F217<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F217<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F217<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F217<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F217<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F217*BT217+BU217","v":3.5685500000000006},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":2.333173561146097}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F234<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F234<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F234<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F234<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F234<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F234<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F234<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F234*BT234+BU234","v":3.5014375},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":2.3778937969413727}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F244<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F244<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F244<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F244<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F244<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F244<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F244<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F244*BT244+BU244","v":3.3264250000000004},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.5030014239394864}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":10.717873187315563},{"$f":"R250*Bilans!F250+S250","v":12.369374629368611},{"v":0.12027628468055913,"d":"12.03%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B08'!$C$39+'B08'!$C$40)","v":1.4877424242424246},null,10.881632205126186,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"AC250*Bilans!F250+AD250","v":4.881833333333334},4.69761320754717,144.8248528542024,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.678465685559451},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.1733333333333332},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.246666666666668},{"$f":"AJ250*Bilans!F250+AK250","v":8.809555555555555},{"v":0.16887826120855917,"d":"16.89%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":7.32181313131313},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.9200000000000004},{"$f":"AU250*Bilans!F250+AV250","v":3.551166666666667},3.417160377358491,105.34919052830189,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":10.555683033543993},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.18316097324063385},{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB250*Bilans!F250+BC250","v":10.318168108719714},{"v":0.14418668203178023,"d":"14.42%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":8.830425684477289},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W250<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W250<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W250<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W250<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W250<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.8899999999999997},{"$f":"BM250*Bilans!F250+BN250","v":4.791666666666666},4.610849056603773,142.14996140651797,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.822954378981632},null,{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06200000000000013},{"$f":"IF(Bilans!F250<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F250<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F250<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F250<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F250<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F250<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F250<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.683999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.2430333333333334},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.5673638399115766}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R260*Bilans!F260+S260","v":13.591032260108008},{"v":0.07748926429968772,"d":"7.75%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B08'!$C$39+'B08'!$C$40)","v":1.0531590909090915},null,12.537873169198917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC260*Bilans!F260+AD260","v":5.34155},5.139982075471698,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ260*Bilans!F260+AK260","v":13.591032260108008},{"v":0.07748926429968772,"d":"7.75%"},1.0531590909090915,null,12.537873169198917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU260*Bilans!F260+AV260","v":5.34155},5.139982075471698,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB260*Bilans!F260+BC260","v":14.389336638001568},{"v":0.07319024618047697,"d":"7.32%"},1.0531590909090915,null,13.336177547092477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W260<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W260<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W260<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W260<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W260<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM260*Bilans!F260+BN260","v":4.6325},4.457688679245283,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F260<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F260<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F260<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F260<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F260<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F260<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F260<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F260*BT260+BU260","v":3.3907750000000005},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.455499557366061}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B08'!$C$39+'B08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB277*Bilans!F277+BC277","v":8.666666666666666},{"v":0,"d":"0.00%"},0,null,8.666666666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W277<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W277<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W277<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W277<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W277<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.509166666666666},1.4522169811320749,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F277<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F277<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F277<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F277<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F277<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F277<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F277<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F277*BT277+BU277","v":3.502575},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":2.3771215496107594}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R286*Bilans!F286+S286","v":13.167780936393054},{"v":0.0892809943783594,"d":"8.93%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B08'!$C$39+'B08'!$C$40)","v":1.1756325757575763},null,11.992148360635477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC286*Bilans!F286+AD286","v":5.198691666666667},5.00251462264151,116.75277922971699,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.458538221785046},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ286*Bilans!F286+AK286","v":13.167780936393054},{"v":0.0892809943783594,"d":"8.93%"},1.1756325757575763,null,11.992148360635477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU286*Bilans!F286+AV286","v":5.198691666666667},5.00251462264151,116.75277922971699,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.458538221785046},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB286*Bilans!F286+BC286","v":13.966085314286614},{"v":0.0841776739366587,"d":"8.42%"},1.1756325757575763,null,12.790452738529037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W286<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W286<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W286<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W286<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W286<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM286*Bilans!F286+BN286","v":4.542083333333333},4.370683962264151,102.0065983254717,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.247630235561964},null,{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F286<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F286<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F286<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F286<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F286<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F286<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F286<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F286*BT286+BU286","v":3.3555125},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.4813039771504077}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"R292*Bilans!F292+S292","v":13.965521910583911},{"v":0.06765199758337943,"d":"6.77%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B08'!$C$39+'B08'!$C$40)","v":0.9447954545454553},null,13.020726456038457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AC292*Bilans!F292+AD292","v":5.46795},5.261612264150943,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.868362288773106},{"$f":"AJ292*Bilans!F292+AK292","v":13.965521910583911},{"v":0.06765199758337943,"d":"6.77%"},0.9447954545454553,null,13.020726456038457,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.158},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"AU292*Bilans!F292+AV292","v":5.46795},5.261612264150943,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.4681120630948795},{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB292*Bilans!F292+BC292","v":14.763826288477471},{"v":0.06399394276826648,"d":"6.40%"},0.9447954545454553,null,13.819030833932016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W292<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W292<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W292<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W292<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W292<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.41},{"$f":"BM292*Bilans!F292+BN292","v":4.7125},4.5346698113207555,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.039000000000000014},{"$f":"IF(Bilans!F292<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F292<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F292<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F292<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F292<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F292<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F292<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.914},{"$f":"Bilans!F292*BT292+BU292","v":3.421975},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.4331114375844085}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R309*Bilans!F309+S309","v":7.769444444444444},{"v":0.4425397341307245,"d":"44.25%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B08'!$C$39+'B08'!$C$40)","v":3.438287878787879},null,4.331156565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC309*Bilans!F309+AD309","v":2.8616666666666672},2.8616666666666672,222.18708424242428,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":31.744360459575365},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ309*Bilans!F309+AK309","v":7.053222222222223},{"v":0.48747760533547957,"d":"48.75%"},3.438287878787879,null,3.614934343434344,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU309*Bilans!F309+AV309","v":2.4416666666666664},2.4416666666666664,189.57721515151513,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":37.204823828731},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB309*Bilans!F309+BC309","v":7.769444444444444},{"v":0.4425397341307245,"d":"44.25%"},3.438287878787879,null,4.331156565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W309<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W309<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W309<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W309<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W309<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM309*Bilans!F309+BN309","v":2.8616666666666672},2.8616666666666672,222.18708424242428,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":31.744360459575365},null,{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F309<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F309<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F309<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F309<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F309<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F309<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F309<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F309*BT309+BU309","v":2.172088888888889},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":3.8331978742762294}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R315*Bilans!F315+S315","v":9.62},{"v":0.23889938889938897,"d":"23.89%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B08'!$C$39+'B08'!$C$40)","v":2.2982121212121216},null,7.321787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC315*Bilans!F315+AD315","v":3.819066666666667},3.674950943396227,184.7792061255575,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":16.007955429936775},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":8.0078},{"v":0.2869966933754741,"d":"28.70%"},2.2982121212121216,null,5.709587878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU315*Bilans!F315+AV315","v":3.2275333333333336},3.1057396226415097,156.15884694614067,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.941848981871775},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB315*Bilans!F315+BC315","v":10.486666666666666},{"v":0.21915563775067912,"d":"21.92%"},2.2982121212121216,null,8.188454545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W315<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W315<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W315<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W315<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W315<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM315*Bilans!F315+BN315","v":3.4793333333333334},3.3480377358490565,168.34177229502575,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":17.571023850533788},null,{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F315<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F315<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F315<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F315<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F315<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F315<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F315<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F315*BT315+BU315","v":2.773693333333333},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":3.0017905770505418}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R325*Bilans!F325+S325","v":10.7675},{"v":0.18938057144465323,"d":"18.94%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B08'!$C$39+'B08'!$C$40)","v":2.0391553030303036},null,8.728344696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC325*Bilans!F325+AD325","v":4.224516666666667},4.065100943396227,179.12202108739288,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.682129219520455},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":8.225825},{"v":0.247896752365909,"d":"24.79%"},2.0391553030303036,null,6.186669696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU325*Bilans!F325+AV325","v":3.3155083333333333},3.1903948113207545,140.57952671479418,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":16.15917104416402},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB325*Bilans!F325+BC325","v":11.634166666666665},{"v":0.17527300076186267,"d":"17.53%"},2.0391553030303036,null,9.595011363636361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W325<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W325<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W325<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W325<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W325<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM325*Bilans!F325+BN325","v":3.6705833333333335},3.5320707547169814,155.63491805445975,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.596008697078439},null,{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F325<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F325<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F325<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F325<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F325<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F325<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F325<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F325*BT325+BU325","v":2.9396983333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.8322792230817018}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.15125},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.55875},{"$f":"R342*Bilans!F342+S342","v":7.380260416666667},{"v":0.5100778784521313,"d":"51.01%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B08'!$C$39+'B08'!$C$40)","v":3.764507575757576},null,3.6157528409090913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.06},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.12},{"$f":"AC342*Bilans!F342+AD342","v":2.6525000000000003},2.60245283018868,222.436375128645,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":38.426067175049255},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.445},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$6,0))))))","v":9.995},{"$f":"AJ342*Bilans!F342+AK342","v":6.527708333333333},{"v":0.5766966573145362,"d":"57.67%"},3.764507575757576,null,2.763200757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.585},{"$f":"AU342*Bilans!F342+AV342","v":2.0006250000000003},1.9628773584905665,167.77069669811326,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":50.94665076254577},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.12},{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB342*Bilans!F342+BC342","v":7.7316666666666665},{"v":0.4868947069313528,"d":"48.69%"},3.764507575757576,null,3.9671590909090906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W342<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W342<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W342<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W342<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W342<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.6649999999999996},{"$f":"BM342*Bilans!F342+BN342","v":1.8858333333333333},1.8858333333333333,161.18560378787876,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":53.028030369983526},null,{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.07499999999999998},{"$f":"IF(Bilans!F342<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F342<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F342<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F342<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F342<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F342<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F342<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.585},{"$f":"Bilans!F342*BT342+BU342","v":2.0006250000000003},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":4.774123275429916}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R352*Bilans!F352+S352","v":8.690972222222221},{"v":0.3094403079940436,"d":"30.94%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B08'!$C$39+'B08'!$C$40)","v":2.6893371212121218},null,6.0016351010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC352*Bilans!F352+AD352","v":3.4145833333333337},3.285731132075472,196.0521090801887,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.246790471560523},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":7.679861111111111},{"v":0.3501804371593684,"d":"35.02%"},2.6893371212121218,null,4.990523989898989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU352*Bilans!F352+AV352","v":2.9945833333333334},2.881580188679245,171.9373408126072,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.226721568726663},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB352*Bilans!F352+BC352","v":8.690972222222221},{"v":0.3094403079940436,"d":"30.94%"},2.6893371212121218,null,6.0016351010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W352<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W352<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W352<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W352<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W352<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM352*Bilans!F352+BN352","v":3.4145833333333337},3.285731132075472,196.0521090801887,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.246790471560523},null,{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F352<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F352<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F352<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F352<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F352<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F352<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F352<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F352*BT352+BU352","v":2.555444444444445},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.2581598593265424}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R358*Bilans!F358+S358","v":7.700694444444444},{"v":0.45374646455537426,"d":"45.37%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B08'!$C$39+'B08'!$C$40)","v":3.4941628787878787},null,4.206531565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC358*Bilans!F358+AD358","v":2.8204166666666675},2.8204166666666675,222.76650799242432,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":32.76492770518003},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":7.006472222222222},{"v":0.4987050212952454,"d":"49.87%"},3.4941628787878787,null,3.5123093434343438,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU358*Bilans!F358+AV358","v":2.4004166666666666},2.4004166666666666,189.59341890151518,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.49779476416658},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB358*Bilans!F358+BC358","v":7.700694444444444},{"v":0.45374646455537426,"d":"45.37%"},3.4941628787878787,null,4.206531565656565,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W358<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W358<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W358<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W358<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W358<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM358*Bilans!F358+BN358","v":2.8204166666666675},2.8204166666666675,222.76650799242432,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":32.76492770518003},null,{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F358<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F358<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F358<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F358<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F358<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F358<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F358<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F358*BT358+BU358","v":2.143488888888889},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.8843432101688395}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R369*Bilans!F369+S369","v":7.986111111111111},{"v":0.40848379446640326,"d":"40.85%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B08'!$C$39+'B08'!$C$40)","v":3.26219696969697},null,4.723914141414141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC369*Bilans!F369+AD369","v":2.991666666666667},2.991666666666667,219.63728787878796,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.71213775639403},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ369*Bilans!F369+AK369","v":7.200555555555556},{"v":0.45304795505397316,"d":"45.30%"},3.26219696969697,null,3.9383585858585857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU369*Bilans!F369+AV369","v":2.5716666666666663},2.5716666666666663,188.80241515151516,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.40135273669947},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB369*Bilans!F369+BC369","v":7.986111111111111},{"v":0.40848379446640326,"d":"40.85%"},3.26219696969697,null,4.723914141414141,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W369<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W369<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W369<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W369<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W369<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM369*Bilans!F369+BN369","v":2.991666666666667},2.991666666666667,219.63728787878796,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.71213775639403},null,{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F369<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F369<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F369<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F369<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F369<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F369<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F369<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F369*BT369+BU369","v":2.2622222222222224},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.6804724265545756}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.8},{"$f":"R370*Bilans!F370+S370","v":11.695},{"v":0.15645704587560086,"d":"15.65%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B08'!$C$39+'B08'!$C$40)","v":1.829765151515152},null,9.865234848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.21200000000000002},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"AC370*Bilans!F370+AD370","v":4.552233333333334},4.380450943396227,171.0040439283019,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.426885402941629},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11400000000000024},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.661999999999999},{"$f":"AJ370*Bilans!F370+AK370","v":8.402050000000001},{"v":0.21777603698087394,"d":"21.78%"},1.829765151515152,null,6.572284848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.046},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.088},{"$f":"AU370*Bilans!F370+AV370","v":3.386616666666667},3.258819811320755,127.21780779433965,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":14.015644510731253},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.6},{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB370*Bilans!F370+BC370","v":12.561666666666666},{"v":0.14566260991231145,"d":"14.57%"},1.829765151515152,null,10.731901515151513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W370<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W370<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W370<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W370<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W370<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.176},{"$f":"BM370*Bilans!F370+BN370","v":3.825166666666667},3.6808207547169816,143.69188062264155,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":12.40877050083682},null,{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.08679999999999995},{"$f":"IF(Bilans!F370<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F370<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F370<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F370<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F370<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F370<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F370<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5104},{"$f":"Bilans!F370*BT370+BU370","v":3.0738766666666666},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":2.7086469024330535}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$5,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$5,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$6,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$6,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"R371*Bilans!F371+S371","v":8.934027777777777},{"v":0.27891106949793315,"d":"27.89%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B08'!$C$39+'B08'!$C$40)","v":2.4917992424242428},null,6.442228535353534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$10,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$10,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$11,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$11,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"AC371*Bilans!F371+AD371","v":3.5604166666666672},3.4260613207547177,188.18264724485425,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.75750935437742},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$27,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$27,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$16,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$16,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$16,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$28,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$28,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$17,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$17,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$17,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$6,0))))))","v":7.663333333333333},{"$f":"AJ371*Bilans!F371+AK371","v":7.845138888888888},{"v":0.31762334328502345,"d":"31.76%"},2.4917992424242428,null,5.353339646464645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$21,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$21,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$21,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$22,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$22,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$22,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":2.98},{"$f":"AU371*Bilans!F371+AV371","v":3.140416666666667},3.0219103773584908,165.9839218589194,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.266142687164},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$16,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$16,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$5,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$5,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$5,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$5,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$17,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$17,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$6,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$6,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$6,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$6,0))))))","v":8.666666666666666},{"$f":"BB371*Bilans!F371+BC371","v":8.934027777777777},{"v":0.27891106949793315,"d":"27.89%"},2.4917992424242428,null,6.442228535353534,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B08'!$O$3,'B08'!$N$21,IF(Bilans!W371<='B08'!$P$3,'B08'!$O$21,IF(Bilans!W371<='B08'!$Q$3,'B08'!$P$10,IF(Bilans!W371<='B08'!$R$3,'B08'!$Q$10,IF(Bilans!W371<='B08'!$S$3,'B08'!$R$10,IF(Bilans!W371<='B08'!$U$3,'B08'!$S$10,0))))))","v":0.09999999999999999},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$22,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$22,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$11,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$11,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$11,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$11,0))))))","v":3.4000000000000004},{"$f":"BM371*Bilans!F371+BN371","v":3.5604166666666672},3.4260613207547177,188.18264724485425,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.75750935437742},null,{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$32,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$32,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$32,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$32,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$32,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$32,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$32,'B08'!$V$32))))))))","v":0.06933333333333334},{"$f":"IF(Bilans!F371<='B08'!$O$3,'B08'!$N$33,IF(Bilans!F371<='B08'!$P$3,'B08'!$O$33,IF(Bilans!F371<='B08'!$Q$3,'B08'!$P$33,IF(Bilans!F371<='B08'!$R$3,'B08'!$Q$33,IF(Bilans!F371<='B08'!$S$3,'B08'!$R$33,IF(Bilans!F371<='B08'!$U$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$V$3,'B08'!$S$33,IF(Bilans!F371<='B08'!$W$3,'B08'!$V$33,'B08'!$V$33))))))))","v":2.5453333333333337},{"$f":"Bilans!F371*BT371+BU371","v":2.656555555555556},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.1341510981074556}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":3.650187868099877},{"$f":"SUM(AF7:AF372)/229","v":3.5282733675157356},{"$f":"SUM(AG7:AG372)/Z373","v":3.3227020798203717},{"$f":"SUM(AH7:AH372)","v":4431.76294590123},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.0865837924084656},{"$f":"SUM(AX7:AX372)/229","v":2.9837060727633022},{"$f":"SUM(AY7:AY372)/AR373","v":2.7670398513872625},{"$f":"SUM(AZ7:AZ372)","v":5424.93916482875},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.4424711650431083},{"$f":"SUM(BP7:BP372)/229","v":3.3290627752496627},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.113723524550385},{"$f":"SUM(BR7:BR372)","v":4870.809850636943},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1068.6272975526308},null,{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":1082.271420135416},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.927746020692139}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B06","index":35,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6062.889990078991},null,null,"COP",{"$f":"K13","v":3.0981640590456427},{"$f":"L13","v":1.975901575613916},{"$f":"M13","v":2.993903087333038},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9973638441747688},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9718131725505472},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9800302688381937},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.0981640590456427},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.6361558252312456E-3},{"$f":"1-L3","v":0.028186827449452778},{"$f":"1-M3","v":0.019969731161806337}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9973638441747688},null,null,"COP-Inst",{"$f":"K14","v":3.1008071825563133},{"$f":"L14","v":2.0049059441958685},{"$f":"M14","v":3.014279734664023}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.6361558252312456E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.1008071825563133},{"$nulls":10},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R7*Bilans!F7+S7","v":4.671990740740741},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.693051037551855,"d":"69.31%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B06'!$C$39+'B06'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":1.4340627104377104},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC7*Bilans!F7+AD7","v":3.090541666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.6823569182389937},{"$f":"AF7*Z7","v":195.36653993238994},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":31.768954033271964},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ7*Bilans!F7+AK7","v":3.453439814814815},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.9375950368130735,"d":"93.76%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":0.21551178451178465},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU7*Bilans!F7+AV7","v":1.9032685185185187},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":1.400518343815514},{"$f":"AX7*AR7","v":102.0052257336097},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":60.84581041916637},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB7*Bilans!F7+BC7","v":4.671990740740741},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.693051037551855,"d":"69.31%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":1.4340627104377104},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W7<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W7<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W7<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W7<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W7<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM7*Bilans!F7+BN7","v":3.090541666666667},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.6823569182389937},{"$f":"BP7*BJ7","v":195.36653993238994},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":31.768954033271964},null,{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F7<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F7<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F7<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F7<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F7<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F7<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F7<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F7*BT7+BU7","v":1.7627574074074073},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY7","v":4.723308196942154}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R8*Bilans!F8+S8","v":5.253333333333333},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.4437081795108446,"d":"44.37%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B06'!$C$39+'B06'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":2.9223863636363627},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC8*Bilans!F8+AD8","v":3.9236666666666666},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.9236666666666666},{"$f":"AF8*Z8","v":200.36738878787884},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.227502876869966},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ8*Bilans!F8+AK8","v":3.670583333333333},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.6350344776344279,"d":"63.50%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":1.3396363636363628},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU8*Bilans!F8+AV8","v":2.4160833333333334},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.0969779874213836},{"$f":"AX8*AR8","v":107.08504044311037},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":28.492261632186267},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB8*Bilans!F8+BC8","v":5.253333333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.4437081795108446,"d":"44.37%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":2.9223863636363627},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W8<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W8<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W8<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W8<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W8<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM8*Bilans!F8+BN8","v":3.5830833333333336},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5830833333333336},{"$f":"BP8*BJ8","v":182.975036439394},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.674924889051457},null,{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F8<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F8<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F8<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F8<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F8<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F8<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F8<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F8*BT8+BU8","v":2.23585},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY8","v":3.7238842103128147}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12146.514396549206},null,{"$f":"F9/F11","v":3745.1023269514526},{"$nulls":9},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R9*Bilans!F9+S9","v":5.258666666666667},{"v":0.4428288654803615,"d":"44.28%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B06'!$C$39+'B06'!$C$40)","v":2.3286893939393942},null,2.9299772727272724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC9*Bilans!F9+AD9","v":3.9275333333333338},3.9275333333333338,200.3520444969697,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.196370765520186},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ9*Bilans!F9+AK9","v":3.6750166666666666},{"v":0.6336541042279339,"d":"63.37%"},2.3286893939393942,null,1.3463272727272724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU9*Bilans!F9+AV9","v":2.4183166666666667},2.0989163522012575,107.07030257964549,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":28.435746219556737},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB9*Bilans!F9+BC9","v":5.258666666666667},{"v":0.4428288654803615,"d":"44.28%"},2.3286893939393942,null,2.9299772727272724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W9<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W9<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W9<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W9<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W9<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM9*Bilans!F9+BN9","v":3.584916666666667},3.584916666666667,182.87442080303032,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.64871411997658},null,{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F9<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F9<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F9<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F9<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F9<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F9<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F9<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F9*BT9+BU9","v":2.2379100000000003},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY9","v":3.720456368499138}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":21.132376737502142},{"$nulls":11},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R10*Bilans!F10+S10","v":4.861574074074074},{"v":0.5709445853641645,"d":"57.09%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B06'!$C$39+'B06'!$C$40)","v":2.7756893939393943},null,2.0858846801346798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC10*Bilans!F10+AD10","v":3.465916666666667},3.4005220125786173,209.94884733333345,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":21.242624650000764},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ10*Bilans!F10+AK10","v":3.4572314814814815},{"v":0.8028647803328358,"d":"80.29%"},2.7756893939393943,null,0.6815420875420872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU10*Bilans!F10+AV10","v":2.1383518518518523},1.5735041928721178,97.148434959596,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":45.90773450398013},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.861574074074074},{"v":0.5709445853641645,"d":"57.09%"},2.7756893939393943,null,2.0858846801346798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W10<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W10<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W10<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W10<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W10<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM10*Bilans!F10+BN10","v":3.465916666666667},3.4005220125786173,209.94884733333345,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":21.242624650000764},null,{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F10<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F10<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F10<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F10<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F10<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F10<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F10<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":1.9796407407407406},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY10","v":4.205837119977877}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.243306413589126},{"$nulls":11},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R11*Bilans!F11+S11","v":4.908564814814815},{"v":0.54213757475724,"d":"54.21%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B06'!$C$39+'B06'!$C$40)","v":2.6611174242424247},null,2.24744739057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC11*Bilans!F11+AD11","v":3.558958333333334},3.49180817610063,205.98335149371079,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":19.765928807480055},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ11*Bilans!F11+AK11","v":3.4581712962962965},{"v":0.7695157920871308,"d":"76.95%"},2.6611174242424247,null,0.7970538720538718,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU11*Bilans!F11+AV11","v":2.1966203703703706},1.9065006988120197,112.46534281414779,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":36.20183924463752},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.908564814814815},{"v":0.54213757475724,"d":"54.21%"},2.6611174242424247,null,2.24744739057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W11<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W11<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W11<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W11<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W11<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM11*Bilans!F11+BN11","v":3.558958333333334},3.49180817610063,205.98335149371079,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":19.765928807480055},null,{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F11<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F11<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F11<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F11<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F11<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F11<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F11<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":2.033398148148148},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY11","v":4.094646451414636}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55",{"$nulls":4},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R12*Bilans!F12+S12","v":4.95300925925926},{"v":0.5153945115500473,"d":"51.54%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B06'!$C$39+'B06'!$C$40)","v":2.552753787878788},null,2.400255471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC12*Bilans!F12+AD12","v":3.646958333333334},3.5781477987421395,201.77077851257872,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":18.438584602984843},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ12*Bilans!F12+AK12","v":3.4590601851851854},{"v":0.7379905671523096,"d":"73.80%"},2.552753787878788,null,0.9063063973063974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU12*Bilans!F12+AV12","v":2.2517314814814817},1.9543329839273236,110.2043039637571,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":33.758822806392544},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.95300925925926},{"v":0.5153945115500473,"d":"51.54%"},2.552753787878788,null,2.400255471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W12<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W12<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W12<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W12<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W12<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM12*Bilans!F12+BN12","v":3.646958333333334},3.5781477987421395,201.77077851257872,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":18.438584602984843},null,{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F12<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F12<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F12<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F12<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F12<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F12<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F12<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":2.0842425925925925},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY12","v":3.9947588352808414}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11769.256465365692},null,{"$f":"F13/F15","v":6261.199766392312},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.0981640590456427},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":1.975901575613916},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.993903087333038},{"$nulls":4},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R13*Bilans!F13+S13","v":5.290666666666667},{"v":0.43759021031891504,"d":"43.76%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B06'!$C$39+'B06'!$C$40)","v":2.31514393939394},null,2.9755227272727267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC13*Bilans!F13+AD13","v":3.9507333333333334},3.9507333333333334,200.25117962424247,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.010857823096902},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ13*Bilans!F13+AK13","v":3.7016166666666663},{"v":0.6254412998088061,"d":"62.54%"},2.31514393939394,null,1.3864727272727264,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU13*Bilans!F13+AV13","v":2.431716666666667},2.1105465408805033,106.97746438547745,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":28.098833745165958},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB13*Bilans!F13+BC13","v":5.290666666666667},{"v":0.43759021031891504,"d":"43.76%"},2.31514393939394,null,2.9755227272727267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W13<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W13<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W13<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W13<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W13<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM13*Bilans!F13+BN13","v":3.595916666666667},3.595916666666667,182.26655498484854,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.492010761364426},null,{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F13<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F13<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F13<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F13<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F13<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F13<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F13<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F13*BT13+BU13","v":2.25027},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY13","v":3.70002111374542}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":398.3903079210195},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.1008071825563133},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.0049059441958685},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.014279734664023},{"$nulls":4},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R14*Bilans!F14+S14","v":4.758564814814815},{"v":0.6360835282827791,"d":"63.61%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B06'!$C$39+'B06'!$C$40)","v":3.026844696969697},null,1.7317201178451183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC14*Bilans!F14+AD14","v":3.2619583333333337},2.831133647798742,191.860007668239,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":28.00590275842748},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ14*Bilans!F14+AK14","v":3.4551712962962964},{"v":0.8760331796615306,"d":"87.60%"},3.026844696969697,null,0.4283265993265992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU14*Bilans!F14+AV14","v":2.0106203703703707},1.4795131027253672,100.26350944430153,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":53.59091007055546},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.758564814814815},{"v":0.6360835282827791,"d":"63.61%"},3.026844696969697,null,1.7317201178451183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W14<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W14<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W14<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W14<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W14<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM14*Bilans!F14+BN14","v":3.2619583333333337},2.831133647798742,191.860007668239,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":28.00590275842748},null,{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F14<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F14<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F14<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F14<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F14<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F14<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F14<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":1.861798148148148},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY14","v":4.472045758510112}]
[null,9,null,null,"COP",{"$f":"AY373","v":1.8797126596309046},{"$nulls":4},{"$f":"F11","v":3.243306413589126},{"$f":"F15","v":1.8797126596309046},{"$f":"F28","v":3.119550148524184},{"$nulls":4},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R15*Bilans!F15+S15","v":4.829861111111112},{"v":0.5907025684595778,"d":"59.07%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B06'!$C$39+'B06'!$C$40)","v":2.853011363636364},null,1.9768497474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC15*Bilans!F15+AD15","v":3.4031250000000006},3.3389150943396237,212.34134080188687,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":22.284847483095408},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ15*Bilans!F15+AK15","v":3.4565972222222223},{"v":0.8253814894297065,"d":"82.54%"},2.853011363636364,null,0.6035858585858582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU15*Bilans!F15+AV15","v":2.099027777777778},1.5445676100628936,98.22818131432251,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":48.17349085375022},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.829861111111112},{"v":0.5907025684595778,"d":"59.07%"},2.853011363636364,null,1.9768497474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W15<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W15<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W15<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W15<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W15<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM15*Bilans!F15+BN15","v":3.4031250000000006},3.3389150943396237,212.34134080188687,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":22.284847483095408},null,{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F15<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F15<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F15<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F15<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F15<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F15<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F15<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":1.9433611111111109},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY15","v":4.2843537745115805}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.4147485164944342},{"$f":"F19","v":2.4147485164944342},{"$f":"F19","v":2.4147485164944342},{"$nulls":4},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R16*Bilans!F16+S16","v":4.830324074074074},{"v":0.590412264689353,"d":"59.04%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B06'!$C$39+'B06'!$C$40)","v":2.851882575757576},null,1.978441498316498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC16*Bilans!F16+AD16","v":3.404041666666667},3.3398144654088058,212.30805851257867,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.269355990594953},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ16*Bilans!F16+AK16","v":3.4566064814814816},{"v":0.8250527189127053,"d":"82.51%"},2.851882575757576,null,0.6047239057239056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU16*Bilans!F16+AV16","v":2.099601851851852},1.5449900419287215,98.21319106808656,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":48.13980365846177},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.830324074074074},{"v":0.590412264689353,"d":"59.04%"},2.851882575757576,null,1.978441498316498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W16<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W16<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W16<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W16<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W16<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM16*Bilans!F16+BN16","v":3.404041666666667},3.3398144654088058,212.30805851257867,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.269355990594953},null,{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F16<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F16<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F16<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F16<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F16<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F16<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F16<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":1.9438907407407406},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY16","v":4.283186465745073}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":1068.2897805588743},{"$nulls":9},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R17*Bilans!F17+S17","v":4.668981481481482},{"v":0.6950691846576824,"d":"69.51%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B06'!$C$39+'B06'!$C$40)","v":3.245265151515152},null,1.42371632996633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC17*Bilans!F17+AD17","v":3.0845833333333337},2.677185534591195,195.4613158805032,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":31.907276838414514},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ17*Bilans!F17+AK17","v":3.4533796296296297},{"v":0.9397359976502793,"d":"93.97%"},3.245265151515152,null,0.20811447811447792,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU17*Bilans!F17+AV17","v":1.8995370370370372},1.3977725366876312,102.05137290356399,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":61.11273312210578},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.668981481481482},{"v":0.6950691846576824,"d":"69.51%"},3.245265151515152,null,1.42371632996633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W17<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W17<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W17<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W17<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W17<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM17*Bilans!F17+BN17","v":3.0845833333333337},2.677185534591195,195.4613158805032,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":31.907276838414514},null,{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F17<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F17<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F17<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F17<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F17<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F17<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F17<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":1.7593148148148146},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY17","v":4.732550673430387}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6062.889990078991},{"$nulls":5},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R18*Bilans!F18+S18","v":4.824537037037038},{"v":0.5940450663433102,"d":"59.40%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B06'!$C$39+'B06'!$C$40)","v":2.8659924242424246},null,1.9585446127946131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC18*Bilans!F18+AD18","v":3.3925833333333335},3.3285723270440255,212.720584691824,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.463601349646403},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ18*Bilans!F18+AK18","v":3.456490740740741},{"v":0.829162476977511,"d":"82.92%"},2.8659924242424246,null,0.5904983164983162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU18*Bilans!F18+AV18","v":2.092425925925926},1.5397096436058704,98.39892406194022,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":48.562222188251525},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.824537037037038},{"v":0.5940450663433102,"d":"59.40%"},2.8659924242424246,null,1.9585446127946131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W18<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W18<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W18<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W18<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W18<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM18*Bilans!F18+BN18","v":3.3925833333333335},3.3285723270440255,212.720584691824,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.463601349646403},null,{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F18<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F18<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F18<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F18<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F18<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F18<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F18<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":1.9372703703703702},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY18","v":4.297823700279957}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.4147485164944342},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":7576.146082310793},{"$nulls":5},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R19*Bilans!F19+S19","v":4.664814814814815},{"v":0.6978678407737557,"d":"69.79%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B06'!$C$39+'B06'!$C$40)","v":3.2554242424242426},null,1.4093905723905729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC19*Bilans!F19+AD19","v":3.076333333333334},2.6700251572327045,195.58953740880506,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":32.09968529343618},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ19*Bilans!F19+AK19","v":3.4532962962962963},{"v":0.9427005281636928,"d":"94.27%"},3.2554242424242426,null,0.19787205387205375,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU19*Bilans!F19+AV19","v":1.8943703703703707},1.3939706498951785,102.11367253821234,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":61.48405440184277},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.664814814814815},{"v":0.6978678407737557,"d":"69.79%"},3.2554242424242426,null,1.4093905723905729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W19<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W19<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W19<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W19<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W19<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM19*Bilans!F19+BN19","v":3.076333333333334},2.6700251572327045,195.58953740880506,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":32.09968529343618},null,{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F19<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F19<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F19<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F19<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F19<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F19<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F19<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":1.754548148148148},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY19","v":4.7454078250378595}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":10025.864259138569},{"$nulls":5},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R20*Bilans!F20+S20","v":4.630787037037037},{"v":0.7209120447160938,"d":"72.09%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B06'!$C$39+'B06'!$C$40)","v":3.338390151515152},null,1.2923968855218853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC20*Bilans!F20+AD20","v":3.0089583333333336},2.611548742138365,196.50598510220132,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":33.7105138339921},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ20*Bilans!F20+AK20","v":3.452615740740741},{"v":0.9669162172095402,"d":"96.69%"},3.338390151515152,null,0.11422558922558901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU20*Bilans!F20+AV20","v":1.852175925925926},1.3629219077568135,102.55305894916147,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":64.59405304071788},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.630787037037037},{"v":0.7209120447160938,"d":"72.09%"},3.338390151515152,null,1.2923968855218853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W20<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W20<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W20<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W20<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W20<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM20*Bilans!F20+BN20","v":3.0089583333333336},2.611548742138365,196.50598510220132,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":33.7105138339921},null,{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F20<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F20<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F20<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F20<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F20<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F20<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F20<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":1.71562037037037},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY20","v":4.853082101042244}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R21*Bilans!F21+S21","v":4.924074074074074},{"v":0.5327505213853466,"d":"53.28%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B06'!$C$39+'B06'!$C$40)","v":2.6233030303030307},null,2.3007710437710434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC21*Bilans!F21+AD21","v":3.589666666666667},3.52193710691824,204.56435280503152,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":19.29534843279109},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ21*Bilans!F21+AK21","v":3.4584814814814817},{"v":0.7585129613530004,"d":"75.85%"},2.6233030303030307,null,0.835178451178451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU21*Bilans!F21+AV21","v":2.215851851851852},1.9231921733053807,111.70459616644432,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":35.335524228744276},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB21*Bilans!F21+BC21","v":4.924074074074074},{"v":0.5327505213853466,"d":"53.28%"},2.6233030303030307,null,2.3007710437710434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W21<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W21<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W21<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W21<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W21<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM21*Bilans!F21+BN21","v":3.589666666666667},3.52193710691824,204.56435280503152,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":19.29534843279109},null,{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F21<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F21<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F21<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F21<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F21<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F21<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F21<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F21*BT21+BU21","v":2.0511407407407405},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY21","v":4.059227310077744}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R22*Bilans!F22+S22","v":4.862268518518519},{"v":0.5705148124905326,"d":"57.05%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B06'!$C$39+'B06'!$C$40)","v":2.7739962121212125},null,2.0882723063973065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC22*Bilans!F22+AD22","v":3.467291666666667},3.401871069182391,209.8938986635221,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.220224609855084},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ22*Bilans!F22+AK22","v":3.4572453703703703},{"v":0.8023718061480947,"d":"80.24%"},2.7739962121212125,null,0.6832491582491578,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU22*Bilans!F22+AV22","v":2.1392129629629633},1.57413784067086,97.12358925219176,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":45.859051422747825},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.862268518518519},{"v":0.5705148124905326,"d":"57.05%"},2.7739962121212125,null,2.0882723063973065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W22<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W22<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W22<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W22<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W22<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM22*Bilans!F22+BN22","v":3.467291666666667},3.401871069182391,209.8938986635221,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.220224609855084},null,{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F22<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F22<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F22<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F22<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F22<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F22<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F22<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":1.9804351851851851},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY22","v":4.2041499635593285}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R23*Bilans!F23+S23","v":4.689814814814815},{"v":0.6811504980705376,"d":"68.12%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B06'!$C$39+'B06'!$C$40)","v":3.1944696969696973},null,1.4953451178451176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC23*Bilans!F23+AD23","v":3.1258333333333335},2.7129874213836476,194.76783333333333,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":30.960469250360646},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ23*Bilans!F23+AK23","v":3.4537962962962965},{"v":0.9249154909324878,"d":"92.49%"},3.1944696969696973,null,0.2593265993265992,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU23*Bilans!F23+AV23","v":1.9253703703703706},1.4167819706498954,101.71206565656568,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":59.286019568581835},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.689814814814815},{"v":0.6811504980705376,"d":"68.12%"},3.1944696969696973,null,1.4953451178451176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W23<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W23<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W23<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W23<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W23<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM23*Bilans!F23+BN23","v":3.1258333333333335},2.7129874213836476,194.76783333333333,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":30.960469250360646},null,{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F23<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F23<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F23<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F23<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F23<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F23<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F23<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":1.783148148148148},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY23","v":4.669295997797352}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R24*Bilans!F24+S24","v":4.638888888888889},{"v":0.7153946652150245,"d":"71.54%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B06'!$C$39+'B06'!$C$40)","v":3.318636363636364},null,1.3202525252525255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC24*Bilans!F24+AD24","v":3.0250000000000004},2.625471698113208,196.3089056603774,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":33.32047483095417},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ24*Bilans!F24+AK24","v":3.452777777777778},{"v":0.9611497111094859,"d":"96.11%"},3.318636363636364,null,0.13414141414141412,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU24*Bilans!F24+AV24","v":1.8622222222222224},1.3703144654088053,102.45965831903949,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":63.840794098502926},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB24*Bilans!F24+BC24","v":4.638888888888889},{"v":0.7153946652150245,"d":"71.54%"},3.318636363636364,null,1.3202525252525255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W24<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W24<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W24<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W24<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W24<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM24*Bilans!F24+BN24","v":3.0250000000000004},2.625471698113208,196.3089056603774,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":33.32047483095417},null,{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F24<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F24<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F24<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F24<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F24<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F24<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F24<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F24*BT24+BU24","v":1.7248888888888887},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY24","v":4.82700454809657}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R25*Bilans!F25+S25","v":4.814351851851852},{"v":0.6004600092666253,"d":"60.05%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B06'!$C$39+'B06'!$C$40)","v":2.890825757575758},null,1.9235260942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC25*Bilans!F25+AD25","v":3.372416666666667},2.9270031446540883,188.80181429559755,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.783724201328358},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ25*Bilans!F25+AK25","v":3.456287037037037},{"v":0.8363963196916565,"d":"83.64%"},2.890825757575758,null,0.565461279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU25*Bilans!F25+AV25","v":2.0797962962962964},1.5304161425576521,98.71712808709742,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":49.312758614828084},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.814351851851852},{"v":0.6004600092666253,"d":"60.05%"},2.890825757575758,null,1.9235260942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W25<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W25<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W25<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W25<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W25<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM25*Bilans!F25+BN25","v":3.372416666666667},2.9270031446540883,188.80181429559755,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.783724201328358},null,{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F25<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F25<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F25<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F25<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F25<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F25<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F25<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":1.9256185185185184},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY25","v":4.323829684621844}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11890.582620364858},null,{"$f":"F26/F28","v":3811.6337466125133},{"$nulls":9},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R26*Bilans!F26+S26","v":3.986458333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B06'!$C$39+'B06'!$C$40)","v":4.213765151515152},null,-0.22730681818181875,0.05394387442311197,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":91.06168631127778},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":5.19231368872222},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC26*Bilans!F26+AD26","v":2.4778229166666668},1.8233036556603777,166.03310554195136,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":64.50859412206611},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":2.7188958333333333},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.4948693181818187,0.3547585744412703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":62.10706817572997},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":34.146931824270034},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.4119374999999998},1.0389728773584905,64.5275593268381,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":109.89143546083879},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB26*Bilans!F26+BC26","v":2.9878125000000004},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.2259526515151515,0.29093995688732993,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":68.24986538976695},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":28.004134610233056},null,{"$f":"IF(Bilans!W26<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W26<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W26<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W26<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W26<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W26<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM26*Bilans!F26+BN26","v":0.7480833333333328},0.5504764150943392,37.569941230430125,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":177.82526209425723},null,{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F26<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F26<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F26<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F26<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F26<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F26<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F26<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.4119374999999998},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY26","v":6.254122757261844}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":277.0641529218491},{"$nulls":11},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R27*Bilans!F27+S27","v":3.8125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B06'!$C$39+'B06'!$C$40)","v":4.402272727272727},null,-0.5897727272727273,0.13397005678884874,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":87.27692307692308},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":13.501258741258741},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC27*Bilans!F27+AD27","v":2.3856250000000006},1.755459905660378,153.21113915094347,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":73.96584456580881},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ27*Bilans!F27+AK27","v":2.57625},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.8260227272727274,0.4147909137842024,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":58.97630769230769},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":41.80187412587413},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU27*Bilans!F27+AV27","v":1.3597499999999998},1.000570754716981,59.009968698113205,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":117.87111181590609},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB27*Bilans!F27+BC27","v":2.8312500000000003},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.571022727272727,0.35686628807434173,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":64.81384615384616},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":35.964335664335664},null,{"$f":"IF(Bilans!W27<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W27<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W27<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W27<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W27<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W27<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM27*Bilans!F27+BN27","v":0.5949999999999993},0.4378301886792448,28.377458490566006,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":215.27829858376936},null,{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F27<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F27<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F27<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F27<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F27<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F27<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F27<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F27*BT27+BU27","v":1.3597499999999998},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY27","v":6.447163893841635}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.119550148524184},{"$nulls":11},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R28*Bilans!F28+S28","v":4.122916666666667},{"v":0.9861693233497175,"d":"98.62%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B06'!$C$39+'B06'!$C$40)","v":4.0658939393939395},null,0.05702272727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC28*Bilans!F28+AD28","v":2.5501458333333336},1.8765224056603778,173.9631802096913,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":57.80104518680971},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ28*Bilans!F28+AK28","v":2.8307916666666664},{"v":1,"d":"100.00%"},4.0658939393939395,null,-1.2351022727272731,0.30377139471360065,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":64.54393614658522},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":28.16115476250569},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU28*Bilans!F28+AV28","v":1.4528749999999997},1.0690966981132075,69.00370901754397,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":103.58426197160374},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB28*Bilans!F28+BC28","v":3.110625},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.9552689393939393,0.23494684161297413,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":70.92432259855636},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":21.78076831053455},null,{"$f":"IF(Bilans!W28<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W28<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W28<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W28<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W28<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W28<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM28*Bilans!F28+BN28","v":0.8681666666666661},0.6388396226415091,45.3092674849664,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":155.37753570394128},null,{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F28<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F28<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F28<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F28<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F28<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F28<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F28<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F28*BT28+BU28","v":1.4528749999999997},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY28","v":6.11240133336268}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R29*Bilans!F29+S29","v":4.565972222222222},{"v":0.7657559626685103,"d":"76.58%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B06'!$C$39+'B06'!$C$40)","v":3.496420454545455},null,1.0695517676767672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC29*Bilans!F29+AD29","v":2.880625},2.5001650943396228,197.60736686320757,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":36.98721381178087},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ29*Bilans!F29+AK29","v":3.4513194444444446},{"v":1,"d":"100.00%"},3.496420454545455,null,-0.04510101010101053,0.012899195244776073,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":78.01820419693301},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":1.019523075794272},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU29*Bilans!F29+AV29","v":1.7718055555555556},1.3037814465408806,101.71868712439912,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":71.20557239348129},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB29*Bilans!F29+BC29","v":4.565972222222222},{"v":0.7657559626685103,"d":"76.58%"},3.496420454545455,null,1.0695517676767672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W29<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W29<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W29<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W29<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W29<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM29*Bilans!F29+BN29","v":2.880625},2.5001650943396228,197.60736686320757,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":36.98721381178087},null,{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F29<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F29<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F29<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F29<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F29<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F29<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F29<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F29*BT29+BU29","v":1.641472222222222},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY29","v":5.072304239395609}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R30*Bilans!F30+S30","v":4.73125},{"v":0.6538321124054282,"d":"65.38%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B06'!$C$39+'B06'!$C$40)","v":3.093443181818182},null,1.6378068181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC30*Bilans!F30+AD30","v":3.2078750000000005},2.7841933962264154,193.12911844811325,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":29.149749152091278},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ30*Bilans!F30+AK30","v":3.454625},{"v":0.8954497758275304,"d":"89.54%"},3.093443181818182,null,0.36118181818181805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU30*Bilans!F30+AV30","v":1.9767500000000002},1.4545896226415098,100.8994604704117,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":55.79480138427399},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB30*Bilans!F30+BC30","v":4.73125},{"v":0.6538321124054282,"d":"65.38%"},3.093443181818182,null,1.6378068181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W30<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W30<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W30<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W30<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W30<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM30*Bilans!F30+BN30","v":3.2078750000000005},2.7841933962264154,193.12911844811325,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":29.149749152091278},null,{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F30<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F30<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F30<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F30<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F30<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F30<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F30<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F30*BT30+BU30","v":1.83055},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY30","v":4.548385191132669}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R31*Bilans!F31+S31","v":4.765046296296297},{"v":0.6319018702939033,"d":"63.19%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B06'!$C$39+'B06'!$C$40)","v":3.011041666666667},null,1.7540046296296299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC31*Bilans!F31+AD31","v":3.274791666666667},2.8422720125786167,191.53683510220134,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":27.740027765296},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ31*Bilans!F31+AK31","v":3.455300925925926},{"v":0.8714267530431637,"d":"87.14%"},3.011041666666667,null,0.44425925925925913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU31*Bilans!F31+AV31","v":2.0186574074074075},1.4854271488469604,100.10090997832098,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":53.07880942303803},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB31*Bilans!F31+BC31","v":4.765046296296297},{"v":0.6319018702939033,"d":"63.19%"},3.011041666666667,null,1.7540046296296299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W31<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W31<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W31<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W31<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W31<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM31*Bilans!F31+BN31","v":3.274791666666667},2.8422720125786167,191.53683510220134,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":27.740027765296},null,{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F31<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F31<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F31<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F31<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F31<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F31<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F31<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F31*BT31+BU31","v":1.8692129629629628},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY31","v":4.45430599755202}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R37*Bilans!F37+S37","v":4.692361111111111},{"v":0.6794578013373337,"d":"67.95%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B06'!$C$39+'B06'!$C$40)","v":3.188261363636364},null,1.5040997474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC37*Bilans!F37+AD37","v":3.1308750000000005},2.71736320754717,194.67708788207554,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":30.846459318931007},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ37*Bilans!F37+AK37","v":3.4538472222222225},{"v":0.9231043408993119,"d":"92.31%"},3.188261363636364,null,0.2655858585858586,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU37*Bilans!F37+AV37","v":1.928527777777778},1.41910534591195,101.66741618224705,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":59.06611082667602},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.692361111111111},{"v":0.6794578013373337,"d":"67.95%"},3.188261363636364,null,1.5040997474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W37<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W37<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W37<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W37<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W37<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM37*Bilans!F37+BN37","v":3.1308750000000005},2.71736320754717,194.67708788207554,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":30.846459318931007},null,{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F37<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F37<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F37<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F37<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F37<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F37<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F37<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":1.7860611111111109},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY37","v":4.661680644537556}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R44*Bilans!F44+S44","v":4.901620370370371},{"v":0.5463599871203176,"d":"54.64%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B06'!$C$39+'B06'!$C$40)","v":2.6780492424242426},null,2.2235711279461285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC44*Bilans!F44+AD44","v":3.545208333333334},3.478317610062894,206.6009986635221,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.979278796070233},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ44*Bilans!F44+AK44","v":3.4580324074074076},{"v":0.7744430725078305,"d":"77.44%"},2.6780492424242426,null,0.779983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU44*Bilans!F44+AV44","v":2.1880092592592595},1.8990269042627534,112.79615575487581,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":36.59467757762314},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.901620370370371},{"v":0.5463599871203176,"d":"54.64%"},2.6780492424242426,null,2.2235711279461285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W44<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W44<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W44<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W44<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W44<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM44*Bilans!F44+BN44","v":3.545208333333334},3.478317610062894,206.6009986635221,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.979278796070233},null,{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F44<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F44<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F44<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F44<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F44<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F44<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F44<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":2.0254537037037035},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY44","v":4.1107068981152555}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R61*Bilans!F61+S61","v":4.177083333333334},{"v":0.9593289503513942,"d":"95.93%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B06'!$C$39+'B06'!$C$40)","v":4.00719696969697},null,0.16988636363636367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC61*Bilans!F61+AD61","v":2.578854166666667},1.8976474056603776,173.2483076007719,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":56.28903722363189},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ61*Bilans!F61+AK61","v":2.8752083333333336},{"v":1,"d":"100.00%"},4.00719696969697,null,-1.1319886363636367,0.2824888930900842,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":65.50615492957746},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":25.79020870678618},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU61*Bilans!F61+AV61","v":1.4691249999999998},1.0810542452830187,70.81570687878686,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":101.07034021384575},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB61*Bilans!F61+BC61","v":3.1593750000000007},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.8478219696969695,0.2115748180357311,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":71.98035211267607},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":19.31601152368758},null,{"$f":"IF(Bilans!W61<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W61<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W61<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W61<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W61<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W61<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM61*Bilans!F61+BN61","v":0.9158333333333328},0.6739150943396224,48.508645784613336,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":147.56653223702384},null,{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F61<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F61<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F61<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F61<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F61<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F61<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F61<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F61*BT61+BU61","v":1.4691249999999998},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY61","v":6.058335328535615}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R71*Bilans!F71+S71","v":4.933333333333334},{"v":0.5271744471744473,"d":"52.72%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B06'!$C$39+'B06'!$C$40)","v":2.600727272727273},null,2.3326060606060603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC71*Bilans!F71+AD71","v":3.6080000000000005},3.5399245283018876,203.69111909433968,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.018223644426524},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ71*Bilans!F71+AK71","v":3.458666666666667},{"v":0.751945048012897,"d":"75.19%"},2.600727272727273,null,0.8579393939393936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU71*Bilans!F71+AV71","v":2.2273333333333336},1.9331572327044027,111.23597606861065,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":34.825453007489884},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB71*Bilans!F71+BC71","v":4.933333333333334},{"v":0.5271744471744473,"d":"52.72%"},2.600727272727273,null,2.3326060606060603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W71<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W71<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W71<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W71<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W71<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM71*Bilans!F71+BN71","v":3.6080000000000005},3.5399245283018876,203.69111909433968,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.018223644426524},null,{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F71<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F71<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F71<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F71<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F71<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F71<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F71<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F71*BT71+BU71","v":2.061733333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY71","v":4.038372168221517}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R77*Bilans!F77+S77","v":4.599305555555556},{"v":0.7425355167254608,"d":"74.25%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B06'!$C$39+'B06'!$C$40)","v":3.4151477272727275},null,1.184157828282829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC77*Bilans!F77+AD77","v":2.9466250000000005},2.5574481132075473,197.14646769339623,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":35.26640570398672},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ77*Bilans!F77+AK77","v":3.451986111111111},{"v":0.989328351084667,"d":"98.93%"},3.4151477272727275,null,0.03683838383838367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU77*Bilans!F77+AV77","v":1.813138888888889},1.3341965408805034,102.84945132804462,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":67.60023726920359},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB77*Bilans!F77+BC77","v":4.599305555555556},{"v":0.7425355167254608,"d":"74.25%"},3.4151477272727275,null,1.184157828282829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W77<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W77<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W77<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W77<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W77<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM77*Bilans!F77+BN77","v":2.9466250000000005},2.5574481132075473,197.14646769339623,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":35.26640570398672},null,{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F77<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F77<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F77<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F77<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F77<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F77<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F77<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F77*BT77+BU77","v":1.6796055555555554},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY77","v":4.9571439461415325}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R94*Bilans!F94+S94","v":6.0600000000000005},{"v":0.32829845484548453,"d":"32.83%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B06'!$C$39+'B06'!$C$40)","v":1.9894886363636366},null,4.0705113636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC94*Bilans!F94+AD94","v":4.508500000000001},4.338367924528303,185.99174888078906,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.5618353092999},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ94*Bilans!F94+AK94","v":4.341125},{"v":0.45828872385928454,"d":"45.83%"},1.9894886363636366,null,2.3516363636363633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU94*Bilans!F94+AV94","v":2.7538750000000003},2.7538750000000003,118.06237653409093,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":18.214151134145688},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB94*Bilans!F94+BC94","v":6.0600000000000005},{"v":0.32829845484548453,"d":"32.83%"},1.9894886363636366,null,4.0705113636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W94<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W94<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W94<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W94<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W94<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM94*Bilans!F94+BN94","v":3.8603750000000003},3.7147004716981136,159.25427472234136,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.502971729942974},null,{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F94<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F94<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F94<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F94<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F94<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F94<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F94<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F94*BT94+BU94","v":2.5474250000000005},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY94","v":3.2684167391102408}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R104*Bilans!F104+S104","v":6.639651162790697},{"v":0.2616409360765853,"d":"26.16%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B06'!$C$39+'B06'!$C$40)","v":1.737204545454546},null,4.902446617336151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC104*Bilans!F104+AD104","v":4.902333333333333},4.717339622641509,173.67614864150943,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.131281957116714},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ104*Bilans!F104+AK104","v":4.8133333333333335},{"v":0.360915071770335,"d":"36.09%"},1.737204545454546,null,3.0761287878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU104*Bilans!F104+AV104","v":2.984083333333333},2.8714764150943393,105.71784195797598,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":15.001118572796281},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB104*Bilans!F104+BC104","v":6.639651162790697},{"v":0.2616409360765853,"d":"26.16%"},1.737204545454546,null,4.902446617336151,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W104<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W104<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W104<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W104<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W104<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM104*Bilans!F104+BN104","v":5.595916666666667},5.38475,198.24789313636364,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.9995093888886535},null,{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F104<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F104<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F104<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F104<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F104<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F104<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F104<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F104*BT104+BU104","v":2.75985},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY104","v":3.0168474778078176}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F116<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F116<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F116<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F116<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F116<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F116<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F116<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F116*BT116+BU116","v":2.774516666666667},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY116","v":3.000899800551894}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F119<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F119<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F119<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F119<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F119<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F119<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8283525000000003},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY119","v":2.943779642610992}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F136<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F136<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F136<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F136<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F136<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F136<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.8885699999999996},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY136","v":2.882411197107187}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F142<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F142<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F142<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F142<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F142<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F142<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F142<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F142*BT142+BU142","v":2.342455},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY142","v":3.554410441877392}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F152<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F152<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F152<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F152<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F152<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F152<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F152<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F152*BT152+BU152","v":2.8090750000000004},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY152","v":2.9639815639055227}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F169<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F169<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F169<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F169<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F169<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F169<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.8458875},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY169","v":2.9256414779670337}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F175<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F175<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F175<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F175<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F175<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F175<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.865995},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY175","v":2.905115504956536}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F185<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F185<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F185<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F185<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F185<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F185<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9142425},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY185","v":2.857019109297839}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F201<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F201<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F201<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F201<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F201<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F201<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.8973899999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY201","v":2.873636794365932}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F211<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F211<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F211<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F211<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F211<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F211<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F211<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F211*BT211+BU211","v":2.868515},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY211","v":2.9025633512907922}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F217<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F217<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F217<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F217<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F217<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F217<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9074699999999996},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY217","v":2.863674091780107}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F234<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F234<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F234<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F234<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F234<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F234<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F234<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F234*BT234+BU234","v":2.8857874999999997},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY234","v":2.885190441648218}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F244<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F244<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F244<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F244<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F244<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F244<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8292450000000002},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY244","v":2.9428510120643163}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"R250*Bilans!F250+S250","v":7.056932447397563},{"v":0.21081998946880529,"d":"21.08%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B06'!$C$39+'B06'!$C$40)","v":1.4877424242424246},null,5.569190023155139,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.013333333333333345},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"AC250*Bilans!F250+AD250","v":4.926888888888889},4.740968553459119,146.16147452029728,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.608247431184495},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ250*Bilans!F250+AK250","v":5.058888888888889},{"v":0.29408481920012786,"d":"29.41%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":3.5711464646464646},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU250*Bilans!F250+AV250","v":3.027055555555555},2.912827044025157,89.80086895254429,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":12.3833174002453},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.22657807308970104},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.013953488372092},{"$f":"BB250*Bilans!F250+BC250","v":7.056932447397563},{"v":0.21081998946880529,"d":"21.08%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":5.569190023155139},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W250<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W250<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W250<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W250<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W250<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.806666666666667},{"$f":"BM250*Bilans!F250+BN250","v":5.798500000000001},5.579688679245284,172.01875851457976,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.4646011438510484},null,{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F250<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F250<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F250<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F250<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F250<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F250<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F250<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F250*BT250+BU250","v":2.800366666666667},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY250","v":2.9731986924192926}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R260*Bilans!F260+S260","v":7.570019102990034},{"v":0.1391223822002128,"d":"13.91%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B06'!$C$39+'B06'!$C$40)","v":1.0531590909090915},null,6.516860012080942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC260*Bilans!F260+AD260","v":5.0201},4.830662264150944,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ260*Bilans!F260+AK260","v":7.570019102990034},{"v":0.1391223822002128,"d":"13.91%"},1.0531590909090915,null,6.516860012080942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU260*Bilans!F260+AV260","v":5.0201},4.830662264150944,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB260*Bilans!F260+BC260","v":7.570019102990034},{"v":0.1391223822002128,"d":"13.91%"},1.0531590909090915,null,6.516860012080942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W260<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W260<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W260<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W260<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W260<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM260*Bilans!F260+BN260","v":5.924750000000001},5.701174528301888,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F260<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F260<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F260<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F260<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F260<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F260<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.850035},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY260","v":2.9213839519963463}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B06'!$C$39+'B06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W277<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W277<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W277<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W277<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W277<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6600833333333334},1.597438679245283,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F277<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F277<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F277<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F277<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F277<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F277<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8861549999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY277","v":2.8848230644674}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.452056893687708},{"v":0.15775947399883652,"d":"15.78%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B06'!$C$39+'B06'!$C$40)","v":1.1756325757575763},null,6.276424317930132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":4.987550000000001},4.799340566037737,112.0109368633791,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.689618583427815},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.452056893687708},{"v":0.15775947399883652,"d":"15.78%"},1.1756325757575763,null,6.276424317930132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":4.987550000000001},4.799340566037737,112.0109368633791,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.689618583427815},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.452056893687708},{"v":0.15775947399883652,"d":"15.78%"},1.1756325757575763,null,6.276424317930132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W286<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W286<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W286<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W286<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W286<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.825291666666668},5.605469339622642,130.82502974120928,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":4.871388213598816},null,{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F286<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F286<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F286<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F286<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F286<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F286<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.8386425},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY286","v":2.93310852339733}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"R292*Bilans!F292+S292","v":7.674391196013289},{"v":0.1231101504229104,"d":"12.31%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B06'!$C$39+'B06'!$C$40)","v":0.9447954545454553},null,6.729595741467834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.0489},4.858375471698113,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ292*Bilans!F292+AK292","v":7.674391196013289},{"v":0.1231101504229104,"d":"12.31%"},0.9447954545454553,null,6.729595741467834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU292*Bilans!F292+AV292","v":5.0489},4.858375471698113,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB292*Bilans!F292+BC292","v":7.674391196013289},{"v":0.1231101504229104,"d":"12.31%"},0.9447954545454553,null,6.729595741467834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W292<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W292<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W292<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W292<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W292<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM292*Bilans!F292+BN292","v":6.012750000000001},5.785853773584907,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F292<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F292<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F292<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F292<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F292<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F292<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F292<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F292*BT292+BU292","v":2.860115},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY292","v":2.9110880197572153}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R309*Bilans!F309+S309","v":4.589814814814815},{"v":0.7491125497459973,"d":"74.91%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B06'!$C$39+'B06'!$C$40)","v":3.438287878787879},null,1.1515269360269365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC309*Bilans!F309+AD309","v":2.927833333333334},2.5411383647798744,197.3004509937107,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":35.7484580300244},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ309*Bilans!F309+AK309","v":3.4517962962962967},{"v":0.9960865542607736,"d":"99.61%"},3.438287878787879,null,0.013508417508417914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU309*Bilans!F309+AV309","v":1.8013703703703707},1.3255366876310277,102.91804252105969,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":68.53207386071581},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB309*Bilans!F309+BC309","v":4.589814814814815},{"v":0.7491125497459973,"d":"74.91%"},3.438287878787879,null,1.1515269360269365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W309<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W309<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W309<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W309<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W309<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM309*Bilans!F309+BN309","v":2.927833333333334},2.5411383647798744,197.3004509937107,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":35.7484580300244},null,{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F309<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F309<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F309<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F309<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F309<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F309<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F309<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F309*BT309+BU309","v":1.6687481481481479},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY309","v":4.989396704869774}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R315*Bilans!F315+S315","v":5.330666666666667},{"v":0.4311303378962209,"d":"43.11%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B06'!$C$39+'B06'!$C$40)","v":2.2982121212121216},null,3.032454545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC315*Bilans!F315+AD315","v":3.979733333333334},3.979733333333334,200.1038863515152,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.78200823566677},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ315*Bilans!F315+AK315","v":3.7348666666666666},{"v":0.6153398036196174,"d":"61.53%"},2.2982121212121216,null,1.436654545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU315*Bilans!F315+AV315","v":2.448466666666667},2.12508427672956,106.8507829497999,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":27.682879005451074},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB315*Bilans!F315+BC315","v":5.330666666666667},{"v":0.4311303378962209,"d":"43.11%"},2.2982121212121216,null,3.032454545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W315<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W315<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W315<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W315<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W315<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM315*Bilans!F315+BN315","v":3.609666666666667},3.609666666666667,181.49666521212123,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.29747462621412},null,{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F315<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F315<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F315<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F315<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F315<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F315<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F315<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F315*BT315+BU315","v":2.26572},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY315","v":3.67479057943078}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R325*Bilans!F325+S325","v":5.942666666666667},{"v":0.3431380922756849,"d":"34.31%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B06'!$C$39+'B06'!$C$40)","v":2.0391553030303036},null,3.903511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC325*Bilans!F325+AD325","v":4.4234333333333336},4.256511320754718,187.5562061487136,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.11182857735345},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ325*Bilans!F325+AK325","v":4.243591666666667},{"v":0.4805258053096461,"d":"48.05%"},2.0391553030303036,null,2.2044363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU325*Bilans!F325+AV325","v":2.7047416666666666},2.7047416666666666,119.1800156007576,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":19.060650445807994},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB325*Bilans!F325+BC325","v":5.942666666666667},{"v":0.3431380922756849,"d":"34.31%"},2.0391553030303036,null,3.903511363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W325<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W325<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W325<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W325<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W325<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM325*Bilans!F325+BN325","v":3.820041666666667},3.6758891509433966,161.9720403449829,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.02494290158733},null,{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F325<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F325<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F325<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F325<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F325<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F325<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F325<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F325*BT325+BU325","v":2.5021050000000002},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY325","v":3.327616751346529}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":5.375},{"$f":"R342*Bilans!F342+S342","v":4.401041666666667},{"v":0.8553674018289402,"d":"85.54%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B06'!$C$39+'B06'!$C$40)","v":3.764507575757576},null,0.6365340909090911,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.06624999999999998},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.21375},{"$f":"AC342*Bilans!F342+AD342","v":2.697552083333334},1.9849911556603779,169.66080314912097,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":50.37907951759011},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ342*Bilans!F342+AK342","v":3.058854166666667},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.705653409090909,0.18744906070454703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":69.45020614692653},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":16.021612034891643},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.8284999999999996},{"$f":"AU342*Bilans!F342+AV342","v":1.5363124999999997},1.1304941037735847,78.51304855496042,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":90.62247758555498},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.11250000000000004},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.237500000000001},{"$f":"BB342*Bilans!F342+BC342","v":3.3609375000000004},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.40357007575757553,0.10720394836138972,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":76.30890179910045},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":9.162916382717727},null,{"$f":"IF(Bilans!W342<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W342<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W342<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W342<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W342<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W342<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$11,0))))))","v":1.9699999999999998},{"$f":"BM342*Bilans!F342+BN342","v":1.1129166666666663},0.8189386792452829,62.492311254013316,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":119.74149171303146},null,{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.03749999999999998},{"$f":"IF(Bilans!F342<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F342<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F342<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F342<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F342<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F342<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F342<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8284999999999996},{"$f":"Bilans!F342*BT342+BU342","v":1.5363124999999997},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY342","v":5.846933820127666}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R352*Bilans!F352+S352","v":4.896990740740741},{"v":0.5491815818310737,"d":"54.92%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B06'!$C$39+'B06'!$C$40)","v":2.6893371212121218},null,2.2076536195286196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC352*Bilans!F352+AD352","v":3.536041666666667},3.46932389937107,207.00667224842775,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.12243391911217},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ352*Bilans!F352+AK352","v":3.457939814814815},{"v":0.7777281460163717,"d":"77.77%"},2.6893371212121218,null,0.7686026936026931,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU352*Bilans!F352+AV352","v":2.182268518518519},1.8940443745632427,113.01332318388287,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":36.858292153365745},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.896990740740741},{"v":0.5491815818310737,"d":"54.92%"},2.6893371212121218,null,2.2076536195286196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W352<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W352<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W352<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W352<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W352<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM352*Bilans!F352+BN352","v":3.536041666666667},3.46932389937107,207.00667224842775,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.12243391911217},null,{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F352<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F352<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F352<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F352<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F352<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F352<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F352<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":2.020157407407407},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY352","v":4.121484039361683}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R358*Bilans!F358+S358","v":4.566898148148149},{"v":0.7651063731746989,"d":"76.51%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B06'!$C$39+'B06'!$C$40)","v":3.4941628787878787},null,1.0727352693602703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC358*Bilans!F358+AD358","v":2.882458333333334},2.5017562893081764,197.59758159276734,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":36.93834950141087},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ358*Bilans!F358+AK358","v":3.4513379629629632},{"v":1,"d":"100.00%"},3.4941628787878787,null,-0.04282491582491543,0.01225613038387362,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.01551282327395},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0.9680326312715177},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU358*Bilans!F358+AV358","v":1.772953703703704},1.304626310272537,101.7810906386477,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":71.09757534063989},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.566898148148149},{"v":0.7651063731746989,"d":"76.51%"},3.4941628787878787,null,1.0727352693602703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W358<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W358<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W358<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W358<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W358<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM358*Bilans!F358+BN358","v":2.882458333333334},2.5017562893081764,197.59758159276734,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":36.93834950141087},null,{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F358<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F358<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F358<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F358<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F358<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F358<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F358<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":1.6425314814814813},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY358","v":5.069033139089808}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R369*Bilans!F369+S369","v":4.662037037037037},{"v":0.699736390719509,"d":"69.97%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B06'!$C$39+'B06'!$C$40)","v":3.26219696969697},null,1.399840067340067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC369*Bilans!F369+AD369","v":3.0708333333333337},2.665251572327044,195.67307861635226,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":32.22853195038105},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ369*Bilans!F369+AK369","v":3.453240740740741},{"v":0.9446769613279871,"d":"94.47%"},3.26219696969697,null,0.19104377104377068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU369*Bilans!F369+AV369","v":1.8909259259259261},1.39143605870021,102.15417566228325,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":61.7327292313993},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB369*Bilans!F369+BC369","v":4.662037037037037},{"v":0.699736390719509,"d":"69.97%"},3.26219696969697,null,1.399840067340067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W369<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W369<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W369<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W369<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W369<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM369*Bilans!F369+BN369","v":3.0708333333333337},2.665251572327044,195.67307861635226,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":32.22853195038105},null,{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F369<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F369<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F369<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F369<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F369<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F369<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F369<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F369*BT369+BU369","v":1.75137037037037},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY369","v":4.754018140587339}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"R370*Bilans!F370+S370","v":6.437333333333333},{"v":0.2842427223770431,"d":"28.42%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B06'!$C$39+'B06'!$C$40)","v":1.829765151515152},null,4.607568181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.23200000000000004},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"AC370*Bilans!F370+AD370","v":4.782066666666667},4.601611320754717,179.63770273962265,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.92575357114448},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.266},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":2.928},{"$f":"AJ370*Bilans!F370+AK370","v":4.6547833333333335},{"v":0.3930935170305425,"d":"39.31%"},1.829765151515152,null,2.8250181818181814,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.13399999999999998},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.0420000000000003},{"$f":"AU370*Bilans!F370+AV370","v":2.9118833333333334},2.8020009433962265,109.38451282830191,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":16.30065832334777},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.31999999999999995},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.36},{"$f":"BB370*Bilans!F370+BC370","v":6.437333333333333},{"v":0.2842427223770431,"d":"28.42%"},1.829765151515152,null,4.607568181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W370<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W370<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W370<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W370<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W370<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.2760000000000002},{"$f":"BM370*Bilans!F370+BN370","v":3.9900833333333336},3.8395141509433968,149.88695342452834,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.895895731697577},null,{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.12360000000000007},{"$f":"IF(Bilans!F370<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F370<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F370<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F370<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F370<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F370<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F370<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":1.8907999999999998},{"$f":"Bilans!F370*BT370+BU370","v":2.6931700000000003},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY370","v":3.09154138492108}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$5,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$5,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$6,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$6,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"R371*Bilans!F371+S371","v":4.9780092592592595},{"v":0.5005613916425357,"d":"50.06%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B06'!$C$39+'B06'!$C$40)","v":2.4917992424242428},null,2.4862100168350167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$10,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$10,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$11,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$11,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"AC371*Bilans!F371+AD371","v":3.696458333333334},3.6267138364779887,199.20385149371077,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.71972649905468},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$27,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$27,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$16,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$16,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$16,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$28,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$28,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$17,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$17,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$17,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":3.457777777777778},{"$f":"AJ371*Bilans!F371+AK371","v":3.459560185185185},{"v":0.7202647472632018,"d":"72.03%"},2.4917992424242428,null,0.9677609427609424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$21,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$21,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$21,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.0688888888888889},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$22,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$22,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$22,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":2.1722222222222225},{"$f":"AU371*Bilans!F371+AV371","v":2.282731481481482},1.981238644304682,108.82313479051523,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":32.43646466187365},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$16,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$16,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$5,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$5,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$5,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$17,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$17,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$6,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$6,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$6,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$6,0))))))","v":4.888888888888889},{"$f":"BB371*Bilans!F371+BC371","v":4.9780092592592595},{"v":0.5005613916425357,"d":"50.06%"},2.4917992424242428,null,2.4862100168350167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B06'!$O$3,'B06'!$N$21,IF(Bilans!W371<='B06'!$P$3,'B06'!$O$21,IF(Bilans!W371<='B06'!$Q$3,'B06'!$P$10,IF(Bilans!W371<='B06'!$R$3,'B06'!$Q$10,IF(Bilans!W371<='B06'!$S$3,'B06'!$R$10,IF(Bilans!W371<='B06'!$U$3,'B06'!$S$10,0))))))","v":0.11000000000000003},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$22,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$22,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$11,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$11,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$11,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$11,0))))))","v":3.5200000000000005},{"$f":"BM371*Bilans!F371+BN371","v":3.696458333333334},3.6267138364779887,199.20385149371077,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.71972649905468},null,{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$32,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$32,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$32,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$32,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$32,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$32,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$32,'B06'!$V$32))))))))","v":0.06355555555555556},{"$f":"IF(Bilans!F371<='B06'!$O$3,'B06'!$N$33,IF(Bilans!F371<='B06'!$P$3,'B06'!$O$33,IF(Bilans!F371<='B06'!$Q$3,'B06'!$P$33,IF(Bilans!F371<='B06'!$R$3,'B06'!$Q$33,IF(Bilans!F371<='B06'!$S$3,'B06'!$R$33,IF(Bilans!F371<='B06'!$U$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$V$3,'B06'!$S$33,IF(Bilans!F371<='B06'!$W$3,'B06'!$V$33,'B06'!$V$33))))))))","v":2.0108888888888887},{"$f":"Bilans!F371*BT371+BU371","v":2.1128425925925924},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B06'!BY371","v":3.9406847158506575}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12146.514396549206},{"$f":"SUM(AA7:AA372)","v":21.132376737502142},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.725781257651253},{"$f":"SUM(AF7:AF372)/229","v":3.4865436110574164},{"$f":"SUM(AG7:AG372)/Z373","v":3.243306413589126},{"$f":"SUM(AH7:AH372)","v":4739.426148854068},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11769.256465365692},{"$f":"SUM(AS7:AS372)","v":398.3903079210195},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":2.4828107986227748},{"$f":"SUM(AX7:AX372)/229","v":2.18564033412522},{"$f":"SUM(AY7:AY372)/AR373","v":1.8797126596309046},{"$f":"SUM(AZ7:AZ372)","v":8702.400417913646},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11890.582620364858},{"$f":"SUM(BK7:BK372)","v":277.0641529218491},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.706278543556155},{"$f":"SUM(BP7:BP372)/229","v":3.4943823872857527},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.119550148524184},{"$f":"SUM(BR7:BR372)","v":6252.6822410858695},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":1323.4638412249233},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":2.4147485164944342}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-B04","index":36,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":6026.7006817847305},null,null,"COP",{"$f":"K13","v":3.1332506049360713},{"$f":"L13","v":2.451791768458147},{"$f":"M13","v":3.0316055989691355},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9920503279251208},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9724452541296881},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9964229290230296},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.1332506049360713},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.007949672074879177},{"$f":"1-L3","v":0.027554745870311925},{"$f":"1-M3","v":3.5770709769703535E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9920503279251208},null,null,"COP-Inst",{"$f":"K14","v":3.141263980720651},{"$f":"L14","v":2.4801272924923228},{"$f":"M14","v":3.0351955113173763}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.007949672074879177},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.141263980720651},{"$nulls":10},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R7*Bilans!F7+S7","v":4.171990740740741},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.7761110298457022,"d":"77.61%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'B04'!$C$39+'B04'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":0.9340627104377104},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC7*Bilans!F7+AD7","v":3.1971018518518513},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.7748431167016063},{"$f":"AF7*Z7","v":202.10267130337962},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.710087040040516},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ7*Bilans!F7+AK7","v":4.413439814814814},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.7336517922900219,"d":"73.37%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":1.1755117845117837},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU7*Bilans!F7+AV7","v":2.435185185185185},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.1135569531795944},{"$f":"AX7*AR7","v":153.93861498634138},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":40.31860769503599},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB7*Bilans!F7+BC7","v":4.171990740740741},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.7761110298457022,"d":"77.61%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":0.9340627104377104},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W7<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W7<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W7<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W7<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W7<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM7*Bilans!F7+BN7","v":3.1971018518518513},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.7748431167016063},{"$f":"BP7*BJ7","v":202.10267130337962},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.710087040040516},null,{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F7<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F7<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F7<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F7<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F7<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F7<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F7<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F7*BT7+BU7","v":2.0819074074074075},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY7","v":3.9992395828959104}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R8*Bilans!F8+S8","v":4.7375},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.49202046853761905,"d":"49.20%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'B04'!$C$39+'B04'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":2.4065530303030296},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC8*Bilans!F8+AD8","v":4.039499999999999},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.039499999999999},{"$f":"AF8*Z8","v":206.28257590909092},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.790851703068565},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ8*Bilans!F8+AK8","v":4.478583333333334},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5204652445223311,"d":"52.05%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":2.1476363636363636},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU8*Bilans!F8+AV8","v":2.9631666666666665},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9072578616352205},{"$f":"AX8*AR8","v":148.46308714694115},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":20.55120264459091},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB8*Bilans!F8+BC8","v":4.7375},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.49202046853761905,"d":"49.20%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":2.4065530303030296},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W8<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W8<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W8<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W8<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W8<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM8*Bilans!F8+BN8","v":3.639981481481481},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.639981481481481},{"$f":"BP8*BJ8","v":185.880617962963},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.414271819379703},null,{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F8<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F8<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F8<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F8<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F8<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F8<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F8<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F8*BT8+BU8","v":2.5641},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY8","v":3.2471613866962703}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12068.059858166269},null,{"$f":"F9/F11","v":3708.689140138194},{"$nulls":9},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R9*Bilans!F9+S9","v":4.7425},{"v":0.49102570246481697,"d":"49.10%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'B04'!$C$39+'B04'!$C$40)","v":2.3286893939393942},null,2.4138106060606055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC9*Bilans!F9+AD9","v":4.043699999999999},4.043699999999999,206.27795961818177,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.759812233170791},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ9*Bilans!F9+AK9","v":4.479816666666667},{"v":0.5198180120330952,"d":"51.98%"},2.3286893939393942,null,2.151127272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU9*Bilans!F9+AV9","v":2.963233333333333},2.907323270440252,148.3089032759291,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":20.52893578574591},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB9*Bilans!F9+BC9","v":4.7425},{"v":0.49102570246481697,"d":"49.10%"},2.3286893939393942,null,2.4138106060606055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W9<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W9<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W9<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W9<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W9<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM9*Bilans!F9+BN9","v":3.641796296296296},3.641796296296296,185.7759748114478,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.3886851079429},null,{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F9<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F9<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F9<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F9<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F9<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F9<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F9<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F9*BT9+BU9","v":2.56486},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY9","v":3.246199212287574}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":99.58691512043504},{"$nulls":11},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R10*Bilans!F10+S10","v":4.361574074074074},{"v":0.6363962520867309,"d":"63.64%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'B04'!$C$39+'B04'!$C$40)","v":2.7756893939393943},null,1.5858846801346798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC10*Bilans!F10+AD10","v":3.568685185185185},3.0973494060097826,191.23091548148147,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":23.32188050438007},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":4.4172314814814815},{"v":0.6283776174230435,"d":"62.84%"},2.7756893939393943,null,1.6415420875420872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.7385185185185184},2.376827393431167,146.74575542087544,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":30.391778943187575},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB10*Bilans!F10+BC10","v":4.361574074074074},{"v":0.6363962520867309,"d":"63.64%"},2.7756893939393943,null,1.5858846801346798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W10<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W10<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W10<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W10<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W10<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM10*Bilans!F10+BN10","v":3.568685185185185},3.0973494060097826,191.23091548148147,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":23.32188050438007},null,{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F10<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F10<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F10<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F10<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F10<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F10<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F10<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.3397407407407407},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY10","v":3.5585338010535117}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2539960622627397},{"$nulls":11},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R11*Bilans!F11+S11","v":4.408564814814815},{"v":0.6036244301773313,"d":"60.36%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'B04'!$C$39+'B04'!$C$40)","v":2.6611174242424247},null,1.7474473905723902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.6607870370370366},3.1772868623340313,187.42959623038558,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":21.722568596617265},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":4.418171296296296},{"v":0.6023119625246784,"d":"60.23%"},2.6611174242424247,null,1.7570538720538713,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU11*Bilans!F11+AV11","v":2.8137037037037036},2.4420824598183084,144.05955434216378,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":28.26228555088056},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB11*Bilans!F11+BC11","v":4.408564814814815},{"v":0.6036244301773313,"d":"60.36%"},2.6611174242424247,null,1.7474473905723902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W11<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W11<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W11<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W11<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W11<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.6607870370370366},3.1772868623340313,187.42959623038558,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":21.722568596617265},null,{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F11<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F11<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F11<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F11<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F11<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F11<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F11<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.403648148148148},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY11","v":3.463920673266}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R12*Bilans!F12+S12","v":4.45300925925926},{"v":0.5732648730902096,"d":"57.33%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'B04'!$C$39+'B04'!$C$40)","v":2.552753787878788},null,1.900255471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC12*Bilans!F12+AD12","v":3.7478981481481477},3.6771830887491266,207.3553515064482,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.941989647171493},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":4.4190601851851845},{"v":0.5776689343215661,"d":"57.77%"},2.552753787878788,null,1.8663063973063965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU12*Bilans!F12+AV12","v":2.8848148148148143},2.8303843466107614,159.60460138237724,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.309901705785553},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB12*Bilans!F12+BC12","v":4.45300925925926},{"v":0.5732648730902096,"d":"57.33%"},2.552753787878788,null,1.900255471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W12<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W12<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W12<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W12<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W12<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM12*Bilans!F12+BN12","v":3.7478981481481477},3.6771830887491266,207.3553515064482,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":17.941989647171493},null,{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F12<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F12<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F12<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F12<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F12<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F12<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F12<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.4640925925925927},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY12","v":3.378950343285463}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11778.589205905464},null,{"$f":"F13/F15","v":4854.633637464117},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.1332506049360713},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.451791768458147},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0316055989691355},{"$nulls":4},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R13*Bilans!F13+S13","v":4.7725},{"v":0.48510087781957884,"d":"48.51%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'B04'!$C$39+'B04'!$C$40)","v":2.31514393939394},null,2.45735606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC13*Bilans!F13+AD13","v":4.068899999999999},4.068899999999999,206.2407042,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.57492107538558},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ13*Bilans!F13+AK13","v":4.487216666666667},{"v":0.5159420886876289,"d":"51.59%"},2.31514393939394,null,2.172072727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU13*Bilans!F13+AV13","v":2.963633333333333},2.9077157232704405,147.38365120320188,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":20.39535567009782},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB13*Bilans!F13+BC13","v":4.7725},{"v":0.48510087781957884,"d":"48.51%"},2.31514393939394,null,2.45735606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W13<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W13<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W13<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W13<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W13<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM13*Bilans!F13+BN13","v":3.652685185185185},3.652685185185185,185.14398604377106,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.23569876872095},null,{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F13<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F13<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F13<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F13<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F13<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F13<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F13<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F13*BT13+BU13","v":2.56942},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY13","v":3.2404381189637763}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":389.0575673812445},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.141263980720651},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.4801272924923228},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0351955113173763},{"$nulls":4},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R14*Bilans!F14+S14","v":4.258564814814815},{"v":0.710766379893955,"d":"71.08%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'B04'!$C$39+'B04'!$C$40)","v":3.026844696969697},null,1.2317201178451183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.3667870370370365},2.922117051013277,198.02576266606314,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.133907455510546},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":4.415171296296296},{"v":0.6855554391533555,"d":"68.56%"},3.026844696969697,null,1.3883265993265987,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.5737037037037034},2.2337805730258555,151.378638801855,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":35.49518452878312},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB14*Bilans!F14+BC14","v":4.258564814814815},{"v":0.710766379893955,"d":"71.08%"},3.026844696969697,null,1.2317201178451183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W14<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W14<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W14<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W14<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W14<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.3667870370370365},2.922117051013277,198.02576266606314,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.133907455510546},null,{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F14<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F14<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F14<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F14<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F14<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F14<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F14<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.1996481481481482},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY14","v":3.785171968815778}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.4262570742739236},{"$nulls":4},{"$f":"F11","v":3.2539960622627397},{"$f":"F15","v":2.4262570742739236},{"$f":"F28","v":3.1300966570636226},{"$nulls":4},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R15*Bilans!F15+S15","v":4.329861111111112},{"v":0.6589152146970912,"d":"65.89%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'B04'!$C$39+'B04'!$C$40)","v":2.853011363636364},null,1.4768497474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.5065277777777775},3.0434014675052405,193.5478830546026,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":24.44870137272992},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":4.416597222222221},{"v":0.6459749938892695,"d":"64.60%"},2.853011363636364,null,1.5635858585858573,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.6877777777777774},2.332788259958071,148.3557901086335,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":31.896256901473357},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB15*Bilans!F15+BC15","v":4.329861111111112},{"v":0.6589152146970912,"d":"65.89%"},2.853011363636364,null,1.4768497474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W15<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W15<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W15<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W15<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W15<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.5065277777777775},3.0434014675052405,193.5478830546026,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":24.44870137272992},null,{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F15<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F15<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F15<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F15<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F15<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F15<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F15<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.296611111111111},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY15","v":3.6253619393140215}]
[null,10,{"$nulls":8},{"$f":"F19","v":2.5683822120160342},{"$f":"F19","v":2.5683822120160342},{"$f":"F19","v":2.5683822120160342},{"$nulls":4},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R16*Bilans!F16+S16","v":4.330324074074074},{"v":0.6585840983200262,"d":"65.86%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'B04'!$C$39+'B04'!$C$40)","v":2.851882575757576},null,1.478441498316498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.5074351851851846},3.044189028651292,193.5154988734197,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.431964169346887},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":4.416606481481481},{"v":0.6457180615287593,"d":"64.57%"},2.851882575757576,null,1.564723905723905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.688518518518518},2.333431167016072,148.33346159583252,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":31.87388525706402},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB16*Bilans!F16+BC16","v":4.330324074074074},{"v":0.6585840983200262,"d":"65.86%"},2.851882575757576,null,1.478441498316498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W16<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W16<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W16<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W16<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W16<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.5074351851851846},3.044189028651292,193.5154988734197,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.431964169346887},null,{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F16<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F16<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F16<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F16<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F16<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F16<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F16<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.2972407407407407},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY16","v":3.6243682971351054}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":1004.3875676766297},{"$nulls":9},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R17*Bilans!F17+S17","v":4.168981481481482},{"v":0.7784311745999697,"d":"77.84%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'B04'!$C$39+'B04'!$C$40)","v":3.245265151515152},null,0.92371632996633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.191203703703703},2.7697239692522704,202.2175469951083,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.841232176309948},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":4.413379629629629},{"v":0.7353242693485433,"d":"73.53%"},3.245265151515152,null,1.1681144781144774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.4303703703703703},2.1093780573025853,154.0056919636618,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":40.49615463869713},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB17*Bilans!F17+BC17","v":4.168981481481482},{"v":0.7784311745999697,"d":"77.84%"},3.245265151515152,null,0.92371632996633,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W17<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W17<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W17<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W17<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W17<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.191203703703703},2.7697239692522704,202.2175469951083,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.841232176309948},null,{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F17<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F17<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F17<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F17<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F17<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F17<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F17<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.077814814814815},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY17","v":4.007116732570783}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":6026.7006817847305},{"$nulls":5},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R18*Bilans!F18+S18","v":4.324537037037038},{"v":0.6627281486311568,"d":"66.27%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'B04'!$C$39+'B04'!$C$40)","v":2.8659924242424246},null,1.4585446127946131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.4960925925925923},3.034344514325646,193.91723412451566,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":24.641803679566404},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":4.41649074074074},{"v":0.6489297934680457,"d":"64.89%"},2.8659924242424246,null,1.5504983164983157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.679259259259259},2.3253948287910546,148.61006432119945,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":32.154419925778704},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB18*Bilans!F18+BC18","v":4.324537037037038},{"v":0.6627281486311568,"d":"66.27%"},2.8659924242424246,null,1.4585446127946131,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W18<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W18<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W18<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W18<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W18<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.4960925925925923},3.034344514325646,193.91723412451566,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":24.641803679566404},null,{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F18<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F18<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F18<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F18<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F18<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F18<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F18<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.2893703703703703},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY18","v":3.636828107581795}]
[null,13,null,null,"COP",{"$f":"BV374","v":2.5683822120160342},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6728.858897903881},{"$nulls":5},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R19*Bilans!F19+S19","v":4.164814814814815},{"v":0.7816492178341888,"d":"78.16%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'B04'!$C$39+'B04'!$C$40)","v":3.2554242424242426},null,0.9093905723905729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.1830370370370367},2.7626359189378054,202.3736293084302,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":31.023620117731763},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":4.413296296296296},{"v":0.7376400821209859,"d":"73.76%"},3.2554242424242426,null,1.1578720538720533,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.4237037037037035},2.1035918937805724,154.09613811574866,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":40.743153425398894},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB19*Bilans!F19+BC19","v":4.164814814814815},{"v":0.7816492178341888,"d":"78.16%"},3.2554242424242426,null,0.9093905723905729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W19<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W19<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W19<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W19<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W19<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.1830370370370367},2.7626359189378054,202.3736293084302,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":31.023620117731763},null,{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F19<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F19<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F19<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F19<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F19<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F19<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F19<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.072148148148148},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY19","v":4.018074923392319}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":7773.144232691422},{"$nulls":5},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R20*Bilans!F20+S20","v":4.130787037037037},{"v":0.808172903028605,"d":"80.82%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'B04'!$C$39+'B04'!$C$40)","v":3.338390151515152},null,0.7923968855218853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.1163425925925923},2.293157756813417,172.5486554114256,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":38.39101332580632},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":4.4126157407407405},{"v":0.7565558271236961,"d":"75.66%"},3.338390151515152,null,1.0742255892255885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.369259259259259},2.0563382250174698,154.72916974143956,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.81233939482504},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB20*Bilans!F20+BC20","v":4.130787037037037},{"v":0.808172903028605,"d":"80.82%"},3.338390151515152,null,0.7923968855218853,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W20<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W20<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W20<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W20<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W20<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.1163425925925923},2.293157756813417,172.5486554114256,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":38.39101332580632},null,{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F20<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F20<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F20<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F20<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F20<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F20<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F20<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.02587037037037},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY20","v":4.109861437040385}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R21*Bilans!F21+S21","v":4.424074074074074},{"v":0.5929609193652727,"d":"59.30%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'B04'!$C$39+'B04'!$C$40)","v":2.6233030303030307},null,1.8007710437710434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC21*Bilans!F21+AD21","v":3.691185185185185},3.6215401816911252,210.34958914224003,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.764669236565044},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ21*Bilans!F21+AK21","v":4.418481481481481},{"v":0.5937114461829675,"d":"59.37%"},2.6233030303030307,null,1.7951784511784505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU21*Bilans!F21+AV21","v":2.8385185185185184},2.784961565338924,161.75866942125663,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":24.40141525906244},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB21*Bilans!F21+BC21","v":4.424074074074074},{"v":0.5929609193652727,"d":"59.30%"},2.6233030303030307,null,1.8007710437710434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W21<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W21<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W21<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W21<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W21<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM21*Bilans!F21+BN21","v":3.691185185185185},3.6215401816911252,210.34958914224003,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.764669236565044},null,{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F21<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F21<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F21<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F21<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F21<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F21<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F21<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F21*BT21+BU21","v":2.4247407407407406},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY21","v":3.4337883517742025}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R22*Bilans!F22+S22","v":4.362268518518519},{"v":0.6359067994886515,"d":"63.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'B04'!$C$39+'B04'!$C$40)","v":2.7739962121212125},null,1.5882723063973065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.570046296296296},3.0985307477288604,191.17793871180356,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.29764461260563},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":4.41724537037037},{"v":0.6279923299548612,"d":"62.80%"},2.7739962121212125,null,1.6432491582491577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.739629629629629},2.3777917540181686,146.7086704084874,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":30.35945770264733},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB22*Bilans!F22+BC22","v":4.362268518518519},{"v":0.6359067994886515,"d":"63.59%"},2.7739962121212125,null,1.5882723063973065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W22<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W22<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W22<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W22<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W22<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.570046296296296},3.0985307477288604,191.17793871180356,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.29764461260563},null,{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F22<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F22<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F22<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F22<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F22<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F22<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F22<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.340685185185185},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY22","v":3.557097966153524}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R23*Bilans!F23+S23","v":4.189814814814815},{"v":0.7624369663485686,"d":"76.24%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'B04'!$C$39+'B04'!$C$40)","v":3.1944696969696973},null,0.9953451178451176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.2320370370370366},2.8051642208245977,201.38528956228956,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.943118129345244},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":4.4137962962962956},{"v":0.7237465171762096,"d":"72.37%"},3.1944696969696973,null,1.2193265993265983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.4637037037037035},2.138308874912648,153.51113804713802,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":39.28121171914181},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB23*Bilans!F23+BC23","v":4.189814814814815},{"v":0.7624369663485686,"d":"76.24%"},3.1944696969696973,null,0.9953451178451176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W23<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W23<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W23<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W23<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W23<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.2320370370370366},2.8051642208245977,201.38528956228956,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.943118129345244},null,{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F23<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F23<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F23<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F23<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F23<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F23<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F23<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.106148148148148},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY23","v":3.9532102805534675}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R24*Bilans!F24+S24","v":4.138888888888889},{"v":0.8018181818181818,"d":"80.18%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'B04'!$C$39+'B04'!$C$40)","v":3.318636363636364},null,0.8202525252525255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC24*Bilans!F24+AD24","v":3.1322222222222216},2.304842767295597,172.33518902229844,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":37.955718662323854},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ24*Bilans!F24+AK24","v":4.4127777777777775},{"v":0.752051549105559,"d":"75.21%"},3.318636363636364,null,1.0941414141414136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU24*Bilans!F24+AV24","v":2.382222222222222},2.0675890985324945,154.59551652372784,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":42.311097354138404},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB24*Bilans!F24+BC24","v":4.138888888888889},{"v":0.8018181818181818,"d":"80.18%"},3.318636363636364,null,0.8202525252525255,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W24<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W24<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W24<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W24<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W24<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM24*Bilans!F24+BN24","v":3.1322222222222216},2.304842767295597,172.33518902229844,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":37.955718662323854},null,{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F24<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F24<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F24<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F24<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F24<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F24<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F24<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F24*BT24+BU24","v":2.036888888888889},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY24","v":4.087629206014137}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R25*Bilans!F25+S25","v":4.314351851851852},{"v":0.6700486786526061,"d":"67.00%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'B04'!$C$39+'B04'!$C$40)","v":2.890825757575758},null,1.4235260942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.476129629629629},3.017018169112508,194.6080943341592,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.014447241589515},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":4.416287037037037},{"v":0.6545828505556701,"d":"65.46%"},2.890825757575758,null,1.525461279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.6629629629629625},2.3112508735150237,149.08366566291846,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":32.65289920838672},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB25*Bilans!F25+BC25","v":4.314351851851852},{"v":0.6700486786526061,"d":"67.00%"},2.890825757575758,null,1.4235260942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W25<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W25<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W25<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W25<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W25<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.476129629629629},3.017018169112508,194.6080943341592,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.014447241589515},null,{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F25<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F25<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F25<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F25<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F25<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F25<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F25<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.2755185185185183},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY25","v":3.6589667119248928}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12132.62170093694},null,{"$f":"F26/F28","v":3876.117267355789},{"$nulls":9},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R26*Bilans!F26+S26","v":3.486458333333333},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'B04'!$C$39+'B04'!$C$40)","v":4.213765151515152},null,-0.7273068181818187,0.1726025993452197,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":79.64030940262523},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":16.613690597374777},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.577552083333333},1.8966892688679244,151.05292021328054,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":68.56528598662965},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ26*Bilans!F26+AK26","v":2.7188958333333333},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.4948693181818187,0.3547585744412703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":62.10706817572997},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":34.146931824270034},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU26*Bilans!F26+AV26","v":1.66620625},1.2260762971698116,76.14800417697205,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":99.21842564892557},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB26*Bilans!F26+BC26","v":3.8194270833333333},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.3943380681818187,0.09358330471740357,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":87.24623258773104},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":9.007767412268963},null,{"$f":"IF(Bilans!W26<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W26<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W26<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W26<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W26<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W26<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.3091759259259261},0.9633558700209646,84.04917030060507,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":116.50002640426385},null,{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F26<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F26<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F26<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F26<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F26<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F26<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F26<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F26*BT26+BU26","v":1.66620625},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY26","v":5.48657276892509}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":35.02507234976849},{"$nulls":11},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R27*Bilans!F27+S27","v":3.3125},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'B04'!$C$39+'B04'!$C$40)","v":4.402272727272727},null,-1.0897727272727273,0.24754775425916367,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":75.83076923076923},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":24.94741258741259},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC27*Bilans!F27+AD27","v":2.4818749999999996},1.8262853773584904,138.48862499999998,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":77.76905115161847},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ27*Bilans!F27+AK27","v":2.57625},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.8260227272727274,0.4147909137842024,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":58.97630769230769},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":41.80187412587413},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU27*Bilans!F27+AV27","v":1.6046250000000002},1.1807617924528304,69.63697078301888,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":107.34697389469142},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB27*Bilans!F27+BC27","v":3.6193750000000002},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.7828977272727271,0.17783944243675784,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":82.85584615384616},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":17.922335664335662},null,{"$f":"IF(Bilans!W27<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W27<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W27<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W27<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W27<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W27<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM27*Bilans!F27+BN27","v":1.1576388888888893},0.85184748427673,70.58054410377362,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":134.77041968218936},null,{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F27<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F27<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F27<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F27<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F27<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F27<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F27<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F27*BT27+BU27","v":1.6046250000000002},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY27","v":5.650142937113104}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.1300966570636226},{"$nulls":11},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R28*Bilans!F28+S28","v":3.622916666666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'B04'!$C$39+'B04'!$C$40)","v":4.0658939393939395},null,-0.4429772727272727,0.10894953959209834,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":82.60491393670183},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":10.100176972389077},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC28*Bilans!F28+AD28","v":2.6526041666666664},1.9519162735849056,161.2378757911289,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":61.33149750850287},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ28*Bilans!F28+AK28","v":2.8307916666666664},{"v":1,"d":"100.00%"},4.0658939393939395,null,-1.2351022727272731,0.30377139471360065,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":64.54393614658522},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":28.16115476250569},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU28*Bilans!F28+AV28","v":1.7145125},1.2616224056603775,81.43007599204465,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":92.80513332106275},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB28*Bilans!F28+BC28","v":3.976354166666667},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.08953977272727265,0.022022161439021554,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":90.66352443087175},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":2.0415664782191696},null,{"$f":"IF(Bilans!W28<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W28<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W28<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W28<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W28<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W28<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM28*Bilans!F28+BN28","v":1.4280462962962965},1.0508265199161428,95.27163586102515,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":103.33424232940192},null,{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F28<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F28<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F28<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F28<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F28<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F28<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F28<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F28*BT28+BU28","v":1.7145125},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY28","v":5.366486922599702}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R29*Bilans!F29+S29","v":4.065972222222222},{"v":0.8599223662759103,"d":"85.99%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'B04'!$C$39+'B04'!$C$40)","v":3.496420454545455},null,0.5695517676767672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC29*Bilans!F29+AD29","v":2.989305555555555},2.199677672955975,173.85752400300174,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":42.039859769464385},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ29*Bilans!F29+AK29","v":4.411319444444445},{"v":0.7926019637840555,"d":"79.26%"},3.496420454545455,null,0.9148989898989894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU29*Bilans!F29+AV29","v":2.2655555555555553},1.9663312368972743,155.41435202973128,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":47.02877072481862},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB29*Bilans!F29+BC29","v":4.065972222222222},{"v":0.8599223662759103,"d":"85.99%"},3.496420454545455,null,0.5695517676767672,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W29<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W29<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W29<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W29<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W29<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM29*Bilans!F29+BN29","v":2.989305555555555},2.199677672955975,173.85752400300174,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":42.039859769464385},null,{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F29<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F29<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F29<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F29<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F29<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F29<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F29<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F29*BT29+BU29","v":1.937722222222222},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY29","v":4.296821503176764}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R30*Bilans!F30+S30","v":4.23125},{"v":0.7310944004297032,"d":"73.11%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'B04'!$C$39+'B04'!$C$40)","v":3.093443181818182},null,1.1378068181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC30*Bilans!F30+AD30","v":3.3132499999999996},2.875650943396226,199.47318760806172,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.222667037279056},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ30*Bilans!F30+AK30","v":4.414625},{"v":0.700726150424596,"d":"70.07%"},3.093443181818182,null,1.321181818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU30*Bilans!F30+AV30","v":2.53},2.195849056603773,152.31786452830187,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":36.95998085425487},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB30*Bilans!F30+BC30","v":4.23125},{"v":0.7310944004297032,"d":"73.11%"},3.093443181818182,null,1.1378068181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W30<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W30<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W30<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W30<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W30<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM30*Bilans!F30+BN30","v":3.3132499999999996},2.875650943396226,199.47318760806172,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":28.222667037279056},null,{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F30<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F30<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F30<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F30<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F30<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F30<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F30<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F30*BT30+BU30","v":2.1624999999999996},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY30","v":3.850194918671865}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R31*Bilans!F31+S31","v":4.265046296296297},{"v":0.7059810040705563,"d":"70.60%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'B04'!$C$39+'B04'!$C$40)","v":3.011041666666667},null,1.2540046296296299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC31*Bilans!F31+AD31","v":3.3794907407407404},2.933142907058001,197.66050076631092,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.88062158708023},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ31*Bilans!F31+AK31","v":4.4153009259259255},{"v":0.6819561604479374,"d":"68.20%"},3.011041666666667,null,1.4042592592592587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU31*Bilans!F31+AV31","v":2.5840740740740737},2.2427812718378752,151.13797157105648,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":35.154879138456636},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB31*Bilans!F31+BC31","v":4.265046296296297},{"v":0.7059810040705563,"d":"70.60%"},3.011041666666667,null,1.2540046296296299,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W31<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W31<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W31<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W31<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W31<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM31*Bilans!F31+BN31","v":3.3794907407407404},2.933142907058001,197.66050076631092,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.88062158708023},null,{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F31<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F31<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F31<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F31<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F31<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F31<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F31<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F31*BT31+BU31","v":2.208462962962963},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY31","v":3.7700639092707933}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R37*Bilans!F37+S37","v":4.192361111111111},{"v":0.7604930203141235,"d":"76.05%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'B04'!$C$39+'B04'!$C$40)","v":3.188261363636364},null,1.0040997474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.237027777777777},2.809495807127882,201.27764320554604,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.834902555719783},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":4.413847222222222},{"v":0.7223316084853483,"d":"72.23%"},3.188261363636364,null,1.2255858585858577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.4677777777777776},2.141844863731656,153.4458550142939,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":39.13496960294567},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB37*Bilans!F37+BC37","v":4.192361111111111},{"v":0.7604930203141235,"d":"76.05%"},3.188261363636364,null,1.0040997474747475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W37<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W37<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W37<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W37<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W37<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.237027777777777},2.809495807127882,201.27764320554604,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.834902555719783},null,{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F37<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F37<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F37<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F37<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F37<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F37<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F37<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.109611111111111},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY37","v":3.946721017810084}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R44*Bilans!F44+S44","v":4.401620370370371},{"v":0.6084234934142901,"d":"60.84%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'B04'!$C$39+'B04'!$C$40)","v":2.6780492424242426},null,1.7235711279461285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.6471759259259255},3.165473445143256,188.0190506805476,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.95383359773604},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":4.418032407407407},{"v":0.6061633314264839,"d":"60.62%"},2.6780492424242426,null,1.739983164983164,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU44*Bilans!F44+AV44","v":2.802592592592592},2.432438853948287,144.4791283463566,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":28.569794122440335},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB44*Bilans!F44+BC44","v":4.401620370370371},{"v":0.6084234934142901,"d":"60.84%"},2.6780492424242426,null,1.7235711279461285,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W44<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W44<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W44<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W44<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W44<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.6471759259259255},3.165473445143256,188.0190506805476,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.95383359773604},null,{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F44<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F44<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F44<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F44<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F44<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F44<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F44<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.394203703703704},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY44","v":3.477584843239513}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R61*Bilans!F61+S61","v":3.6770833333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'B04'!$C$39+'B04'!$C$40)","v":4.00719696969697},null,-0.3301136363636368,0.08238018716324803,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":83.77535211267606},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":7.52101152368759},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC61*Bilans!F61+AD61","v":2.682395833333333},1.9738384433962264,165.35901060905528,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":58.45773169629405},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ61*Bilans!F61+AK61","v":2.8752083333333336},{"v":1,"d":"100.00%"},4.00719696969697,null,-1.1319886363636367,0.2824888930900842,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":65.50615492957746},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":25.79020870678618},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU61*Bilans!F61+AV61","v":1.7336875},1.2757323113207548,83.56831843404531,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":90.2515686437858},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB61*Bilans!F61+BC61","v":4.038645833333334},{"v":0.9922130176959818,"d":"99.22%"},4.00719696969697,null,0.031448863636363455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W61<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W61<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W61<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W61<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W61<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM61*Bilans!F61+BN61","v":1.475231481481482},1.085547693920336,99.10655700876697,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":98.39894281271839},null,{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F61<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F61<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F61<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F61<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F61<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F61<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F61<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F61*BT61+BU61","v":1.7336875},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY61","v":5.320674652512582}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R71*Bilans!F71+S71","v":4.433333333333334},{"v":0.5866302118933698,"d":"58.66%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'B04'!$C$39+'B04'!$C$40)","v":2.600727272727273},null,1.8326060606060603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC71*Bilans!F71+AD71","v":3.709333333333333},3.6393459119496856,209.41193396912522,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.498674759819618},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ71*Bilans!F71+AK71","v":4.418666666666666},{"v":0.5885773851977837,"d":"58.86%"},2.600727272727273,null,1.8179393939393926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU71*Bilans!F71+AV71","v":2.853333333333333},2.799496855345912,161.08610305317325,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.048277187765503},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB71*Bilans!F71+BC71","v":4.433333333333334},{"v":0.5866302118933698,"d":"58.66%"},2.600727272727273,null,1.8326060606060603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W71<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W71<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W71<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W71<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W71<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM71*Bilans!F71+BN71","v":3.709333333333333},3.6393459119496856,209.41193396912522,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.498674759819618},null,{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F71<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F71<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F71<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F71<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F71<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F71<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F71<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F71*BT71+BU71","v":2.437333333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY71","v":3.4160475293878174}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R77*Bilans!F77+S77","v":4.099305555555556},{"v":0.8331039687062047,"d":"83.31%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'B04'!$C$39+'B04'!$C$40)","v":3.4151477272727275},null,0.6841578282828289,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC77*Bilans!F77+AD77","v":3.0546388888888885},2.2477531446540877,173.2729553443396,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":40.12540386909462},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ77*Bilans!F77+AK77","v":4.411986111111111},{"v":0.7740613051052102,"d":"77.41%"},3.4151477272727275,null,0.9968383838383836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU77*Bilans!F77+AV77","v":2.318888888888889},2.012620545073375,155.14724588907944,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":44.813217746410594},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB77*Bilans!F77+BC77","v":4.099305555555556},{"v":0.8331039687062047,"d":"83.31%"},3.4151477272727275,null,0.6841578282828289,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W77<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W77<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W77<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W77<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W77<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM77*Bilans!F77+BN77","v":3.0546388888888885},2.2477531446540877,173.2729553443396,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":40.12540386909462},null,{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F77<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F77<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F77<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F77<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F77<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F77<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F77<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F77*BT77+BU77","v":1.9830555555555556},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY77","v":4.198594682989279}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R94*Bilans!F94+S94","v":5.49375},{"v":0.3621367256179543,"d":"36.21%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'B04'!$C$39+'B04'!$C$40)","v":1.9894886363636366},null,3.5042613636363638,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC94*Bilans!F94+AD94","v":4.6747499999999995},4.4983443396226415,192.8501559455403,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.150657145725143},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ94*Bilans!F94+AK94","v":4.665125000000001},{"v":0.42645987757319176,"d":"42.65%"},1.9894886363636366,null,2.675636363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU94*Bilans!F94+AV94","v":2.97325},2.97325,127.46728193181819,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":16.870258287915735},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB94*Bilans!F94+BC94","v":5.49375},{"v":0.3621367256179543,"d":"36.21%"},1.9894886363636366,null,3.5042613636363638,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W94<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W94<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W94<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W94<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W94<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM94*Bilans!F94+BN94","v":3.914472222222222},3.7667562893081756,161.48597860849057,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.316363364659846},null,{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F94<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F94<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F94<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F94<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F94<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F94<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F94<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F94*BT94+BU94","v":2.67905},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY94","v":3.1078354310773992}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R104*Bilans!F104+S104","v":6.074651162790698},{"v":0.28597601720663635,"d":"28.60%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'B04'!$C$39+'B04'!$C$40)","v":1.737204545454546},null,4.337446617336152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC104*Bilans!F104+AD104","v":5.0906666666666665},4.898566037735849,180.3482791903945,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.793462790945227},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ104*Bilans!F104+AK104","v":4.8133333333333335},{"v":0.360915071770335,"d":"36.09%"},1.737204545454546,null,3.0761287878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU104*Bilans!F104+AV104","v":2.984083333333333},2.8714764150943393,105.71784195797598,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":15.001118572796281},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB104*Bilans!F104+BC104","v":6.074651162790698},{"v":0.28597601720663635,"d":"28.60%"},1.737204545454546,null,4.337446617336152,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W104<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W104<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W104<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W104<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W104<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM104*Bilans!F104+BN104","v":6.2546111111111085},6.018588050314463,221.58362052658654,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.157053751098242},null,{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F104<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F104<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F104<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F104<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F104<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F104<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F104<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F104*BT104+BU104","v":2.75985},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY104","v":3.0168474778078176}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F116<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F116<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F116<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F116<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F116<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F116<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F116<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F116*BT116+BU116","v":2.774516666666667},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY116","v":3.000899800551894}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F119<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F119<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F119<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F119<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F119<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F119<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F119<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F119*BT119+BU119","v":2.8283525000000003},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY119","v":2.943779642610992}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F136<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F136<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F136<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F136<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F136<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F136<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F136<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F136*BT136+BU136","v":2.8885699999999996},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY136","v":2.882411197107187}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F142<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F142<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F142<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F142<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F142<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F142<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F142<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F142*BT142+BU142","v":2.60343},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY142","v":3.19810654084339}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F152<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F152<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F152<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F152<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F152<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F152<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F152<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F152*BT152+BU152","v":2.8090750000000004},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY152","v":2.9639815639055227}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F169<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F169<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F169<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F169<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F169<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F169<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F169<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F169*BT169+BU169","v":2.8458875},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY169","v":2.9256414779670337}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F175<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F175<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F175<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F175<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F175<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F175<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F175<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F175*BT175+BU175","v":2.865995},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY175","v":2.905115504956536}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F185<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F185<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F185<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F185<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F185<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F185<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F185<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F185*BT185+BU185","v":2.9142425},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY185","v":2.857019109297839}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F201<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F201<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F201<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F201<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F201<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F201<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F201<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F201*BT201+BU201","v":2.8973899999999997},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY201","v":2.873636794365932}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F211<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F211<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F211<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F211<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F211<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F211<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F211<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F211*BT211+BU211","v":2.868515},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY211","v":2.9025633512907922}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F217<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F217<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F217<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F217<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F217<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F217<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F217<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F217*BT217+BU217","v":2.9074699999999996},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY217","v":2.863674091780107}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F234<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F234<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F234<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F234<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F234<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F234<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F234<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F234*BT234+BU234","v":2.8857874999999997},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY234","v":2.885190441648218}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F244<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F244<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F244<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F244<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F244<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F244<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F244<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F244*BT244+BU244","v":2.8292450000000002},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY244","v":2.9428510120643163}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"R250*Bilans!F250+S250","v":6.860265780730897},{"v":0.21686367143692786,"d":"21.69%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'B04'!$C$39+'B04'!$C$40)","v":1.4877424242424246},null,5.372523356488472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":-0.05333333333333309},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"AC250*Bilans!F250+AD250","v":4.992444444444445},4.804050314465409,148.10625080388795,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.5083438883998666},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.13333333333333344},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.856666666666666},{"$f":"AJ250*Bilans!F250+AK250","v":5.058888888888889},{"v":0.29408481920012786,"d":"29.41%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":3.5711464646464646},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.02333333333333328},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.816666666666667},{"$f":"AU250*Bilans!F250+AV250","v":3.027055555555555},2.912827044025157,89.80086895254429,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":12.3833174002453},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.4265780730897009},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.0139534883720938},{"$f":"BB250*Bilans!F250+BC250","v":6.860265780730897},{"v":0.21686367143692786,"d":"21.69%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":5.372523356488472},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W250<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W250<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W250<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W250<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W250<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$11,0))))))","v":5.473333333333331},{"$f":"BM250*Bilans!F250+BN250","v":6.455148148148146},6.211557651991612,191.49893428854574,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":5.8069913923469},null,{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.021999999999999947},{"$f":"IF(Bilans!F250<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F250<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F250<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F250<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F250<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F250<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F250<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6020000000000008},{"$f":"Bilans!F250*BT250+BU250","v":2.800366666666667},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY250","v":2.9731986924192926}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R260*Bilans!F260+S260","v":7.570019102990034},{"v":0.1391223822002128,"d":"13.91%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'B04'!$C$39+'B04'!$C$40)","v":1.0531590909090915},null,6.516860012080942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC260*Bilans!F260+AD260","v":5.0201},4.830662264150944,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ260*Bilans!F260+AK260","v":7.570019102990034},{"v":0.1391223822002128,"d":"13.91%"},1.0531590909090915,null,6.516860012080942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU260*Bilans!F260+AV260","v":5.0201},4.830662264150944,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB260*Bilans!F260+BC260","v":7.570019102990034},{"v":0.1391223822002128,"d":"13.91%"},1.0531590909090915,null,6.516860012080942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W260<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W260<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W260<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W260<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W260<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM260*Bilans!F260+BN260","v":5.911166666666667},5.688103773584906,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F260<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F260<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F260<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F260<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F260<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F260<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F260<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F260*BT260+BU260","v":2.850035},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY260","v":2.9213839519963463}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'B04'!$C$39+'B04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W277<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W277<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W277<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W277<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W277<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6433148148148145},1.581302935010482,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F277<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F277<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F277<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F277<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F277<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F277<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F277<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F277*BT277+BU277","v":2.8861549999999996},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY277","v":2.8848230644674}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R286*Bilans!F286+S286","v":7.452056893687708},{"v":0.15775947399883652,"d":"15.78%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'B04'!$C$39+'B04'!$C$40)","v":1.1756325757575763},null,6.276424317930132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC286*Bilans!F286+AD286","v":4.987550000000001},4.799340566037737,112.0109368633791,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.689618583427815},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ286*Bilans!F286+AK286","v":7.452056893687708},{"v":0.15775947399883652,"d":"15.78%"},1.1756325757575763,null,6.276424317930132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU286*Bilans!F286+AV286","v":4.987550000000001},4.799340566037737,112.0109368633791,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.689618583427815},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB286*Bilans!F286+BC286","v":7.452056893687708},{"v":0.15775947399883652,"d":"15.78%"},1.1756325757575763,null,6.276424317930132,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W286<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W286<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W286<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W286<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W286<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM286*Bilans!F286+BN286","v":5.812712962962964},5.593365303983229,130.54253585415478,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":4.881929891702483},null,{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F286<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F286<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F286<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F286<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F286<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F286<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F286<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F286*BT286+BU286","v":2.8386425},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY286","v":2.93310852339733}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"R292*Bilans!F292+S292","v":7.674391196013289},{"v":0.1231101504229104,"d":"12.31%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'B04'!$C$39+'B04'!$C$40)","v":0.9447954545454553},null,6.729595741467834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AC292*Bilans!F292+AD292","v":5.0489},4.858375471698113,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"AJ292*Bilans!F292+AK292","v":7.674391196013289},{"v":0.1231101504229104,"d":"12.31%"},0.9447954545454553,null,6.729595741467834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.03599999999999994},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"AU292*Bilans!F292+AV292","v":5.0489},4.858375471698113,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.1304651162790699},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.975083056478404},{"$f":"BB292*Bilans!F292+BC292","v":7.674391196013289},{"v":0.1231101504229104,"d":"12.31%"},0.9447954545454553,null,6.729595741467834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W292<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W292<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W292<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W292<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W292<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$11,0))))))","v":4.580000000000001},{"$f":"BM292*Bilans!F292+BN292","v":5.998277777777778},5.771927672955975,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.012599999999999945},{"$f":"IF(Bilans!F292<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F292<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F292<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F292<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F292<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F292<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F292<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.6960000000000006},{"$f":"Bilans!F292*BT292+BU292","v":2.860115},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY292","v":2.9110880197572153}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R309*Bilans!F309+S309","v":4.089814814814815},{"v":0.8406952477000019,"d":"84.07%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'B04'!$C$39+'B04'!$C$40)","v":3.438287878787879},null,0.6515269360269365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC309*Bilans!F309+AD309","v":3.036037037037037},2.2340649895178197,173.45849249704594,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":40.66210186724453},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ309*Bilans!F309+AK309","v":4.411796296296296},{"v":0.7793396720683415,"d":"77.93%"},3.438287878787879,null,0.973508417508417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU309*Bilans!F309+AV309","v":2.303703703703704},1.9994409503843464,155.2416848738962,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":45.43358890611695},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB309*Bilans!F309+BC309","v":4.089814814814815},{"v":0.8406952477000019,"d":"84.07%"},3.438287878787879,null,0.6515269360269365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W309<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W309<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W309<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W309<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W309<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM309*Bilans!F309+BN309","v":3.036037037037037},2.2340649895178197,173.45849249704594,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":40.66210186724453},null,{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F309<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F309<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F309<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F309<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F309<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F309<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F309<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F309*BT309+BU309","v":1.970148148148148},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY309","v":4.226101737300326}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R315*Bilans!F315+S315","v":4.81},{"v":0.47779877779877794,"d":"47.78%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'B04'!$C$39+'B04'!$C$40)","v":2.2982121212121216},null,2.511787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC315*Bilans!F315+AD315","v":4.1004},4.1004,206.17109410909092,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.347002953148696},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ315*Bilans!F315+AK315","v":4.496466666666667},{"v":0.511115124737673,"d":"51.11%"},2.2982121212121216,null,2.198254545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU315*Bilans!F315+AV315","v":2.9641333333333333},2.9082062893081764,146.22672728553462,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":20.22843122421189},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB315*Bilans!F315+BC315","v":4.81},{"v":0.47779877779877794,"d":"47.78%"},2.2982121212121216,null,2.511787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W315<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W315<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W315<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W315<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W315<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM315*Bilans!F315+BN315","v":3.666296296296296},3.666296296296296,184.34404417508418,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.04574375740433},null,{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F315<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F315<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F315<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F315<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F315<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F315<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F315<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F315*BT315+BU315","v":2.57512},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY315","v":3.233265444572644}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R325*Bilans!F325+S325","v":5.38375},{"v":0.37876114288930646,"d":"37.88%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'B04'!$C$39+'B04'!$C$40)","v":2.0391553030303036},null,3.3445946969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC325*Bilans!F325+AD325","v":4.58235},4.409431132075472,194.29436740214413,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.691788330591182},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ325*Bilans!F325+AK325","v":4.637991666666667},{"v":0.4396634253756321,"d":"43.97%"},2.0391553030303036,null,2.5988363636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU325*Bilans!F325+AV325","v":2.971783333333333},2.971783333333333,130.94676966515155,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":17.347878250841124},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB325*Bilans!F325+BC325","v":5.38375},{"v":0.37876114288930646,"d":"37.88%"},2.0391553030303036,null,3.3445946969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W325<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W325<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W325<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W325<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W325<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM325*Bilans!F325+BN325","v":3.874546296296296},3.7283370020964357,164.28306908228515,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.827649009613854},null,{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F325<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F325<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F325<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F325<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F325<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F325<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F325<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F325*BT325+BU325","v":2.66233},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY325","v":3.127353300164858}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.125},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.875},{"$f":"R342*Bilans!F342+S342","v":3.901041666666667},{"v":0.9650006068697657,"d":"96.50%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'B04'!$C$39+'B04'!$C$40)","v":3.764507575757576},null,0.13653409090909108,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.06874999999999998},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.3412499999999996},{"$f":"AC342*Bilans!F342+AD342","v":2.8055729166666667},2.0644781839622643,176.45470397995285,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":48.43937225861},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.10250000000000004},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.8575000000000004},{"$f":"AJ342*Bilans!F342+AK342","v":3.058854166666667},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.705653409090909,0.18744906070454703,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":69.45020614692653},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":16.021612034891643},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.1577499999999996},{"$f":"AU342*Bilans!F342+AV342","v":1.81296875},1.3340713443396228,92.65152987909421,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":79.65412842772697},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.14375000000000004},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$6,0))))))","v":5.416250000000001},{"$f":"BB342*Bilans!F342+BC342","v":4.296197916666667},{"v":0.8762416557099355,"d":"87.62%"},3.764507575757576,null,0.5316903409090914,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W342<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W342<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W342<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W342<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W342<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.5187500000000003},{"$f":"BM342*Bilans!F342+BN342","v":1.6703240740740746},1.2291063941299796,105.05395824518777,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":81.36157109776774},null,{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.044249999999999956},{"$f":"IF(Bilans!F342<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F342<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F342<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F342<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F342<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F342<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F342<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.1577499999999996},{"$f":"Bilans!F342*BT342+BU342","v":1.81296875},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY342","v":5.141545089581884}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R352*Bilans!F352+S352","v":4.396990740740741},{"v":0.6116312905310011,"d":"61.16%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'B04'!$C$39+'B04'!$C$40)","v":2.6893371212121218},null,1.7076536195286196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.6381018518518515},3.157597833682739,188.4066863771361,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.10897162532866},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":4.417939814814814},{"v":0.6087310452247187,"d":"60.87%"},2.6893371212121218,null,1.7286026936026926,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU352*Bilans!F352+AV352","v":2.795185185185185},2.4260097833682734,144.7544901149863,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":28.776158030230587},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB352*Bilans!F352+BC352","v":4.396990740740741},{"v":0.6116312905310011,"d":"61.16%"},2.6893371212121218,null,1.7076536195286196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W352<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W352<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W352<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W352<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W352<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.6381018518518515},3.157597833682739,188.4066863771361,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.10897162532866},null,{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F352<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F352<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F352<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F352<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F352<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F352<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F352<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.387907407407407},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY352","v":3.4867543380451425}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R358*Bilans!F358+S358","v":4.066898148148149},{"v":0.8591714745496973,"d":"85.92%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'B04'!$C$39+'B04'!$C$40)","v":3.4941628787878787},null,0.5727352693602703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC358*Bilans!F358+AD358","v":2.9911203703703704},2.201013102725367,173.84381844515917,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":41.9855511388788},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":4.411337962962962},{"v":0.7920868698169194,"d":"79.21%"},3.4941628787878787,null,0.9171750841750836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.267037037037037},1.9676170510132773,155.40937078584588,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":46.96581996696399},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB358*Bilans!F358+BC358","v":4.066898148148149},{"v":0.8591714745496973,"d":"85.92%"},3.4941628787878787,null,0.5727352693602703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W358<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W358<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W358<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W358<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W358<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM358*Bilans!F358+BN358","v":2.9911203703703704},2.201013102725367,173.84381844515917,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":41.9855511388788},null,{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F358<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F358<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F358<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F358<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F358<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F358<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F358<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F358*BT358+BU358","v":1.9389814814814814},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY358","v":4.294030959628547}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R369*Bilans!F369+S369","v":4.162037037037037},{"v":0.7837981595712409,"d":"78.38%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'B04'!$C$39+'B04'!$C$40)","v":3.26219696969697},null,0.899840067340067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC369*Bilans!F369+AD369","v":3.177592592592592},2.7579105520614946,202.47576396671113,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":31.14573291375919},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ369*Bilans!F369+AK369","v":4.413240740740741},{"v":0.7391840058898365,"d":"73.92%"},3.26219696969697,null,1.1510437710437706,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU369*Bilans!F369+AV369","v":2.4192592592592588},2.099734451432564,154.1548680261737,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":40.90857555627633},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB369*Bilans!F369+BC369","v":4.162037037037037},{"v":0.7837981595712409,"d":"78.38%"},3.26219696969697,null,0.899840067340067,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W369<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W369<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W369<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W369<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W369<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM369*Bilans!F369+BN369","v":3.177592592592592},2.7579105520614946,202.47576396671113,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":31.14573291375919},null,{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F369<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F369<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F369<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F369<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F369<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F369<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F369<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F369*BT369+BU369","v":2.06837037037037},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY369","v":4.025413741610026}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"R370*Bilans!F370+S370","v":5.8475},{"v":0.3129140917512017,"d":"31.29%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'B04'!$C$39+'B04'!$C$40)","v":1.829765151515152},null,4.017734848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.25199999999999995},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"AC370*Bilans!F370+AD370","v":4.9719},4.7842811320754715,186.76876683396227,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.546775939604105},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.07400000000000002},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.272},{"$f":"AJ370*Bilans!F370+AK370","v":4.752383333333333},{"v":0.3850205303686541,"d":"38.50%"},1.829765151515152,null,2.9226181818181813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$10,0))))))","v":4.0000000000000036E-3},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.952},{"$f":"AU370*Bilans!F370+AV370","v":2.9779666666666667},2.865590566037736,111.86692451698114,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":15.938934382783884},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.3},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$6,0))))))","v":3.9},{"$f":"BB370*Bilans!F370+BC370","v":5.8475},{"v":0.3129140917512017,"d":"31.29%"},1.829765151515152,null,4.017734848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W370<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W370<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W370<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W370<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W370<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.336},{"$f":"BM370*Bilans!F370+BN370","v":4.042870370370371},3.8903092243186586,151.8698914989518,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.74057314377094},null,{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.04560000000000004},{"$f":"IF(Bilans!F370<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F370<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F370<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F370<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F370<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F370<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F370<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.4368},{"$f":"Bilans!F370*BT370+BU370","v":2.7328200000000002},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY370","v":3.046686760060269}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$5,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$5,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$6,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$6,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"R371*Bilans!F371+S371","v":4.4780092592592595},{"v":0.5564524542399963,"d":"55.65%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'B04'!$C$39+'B04'!$C$40)","v":2.4917992424242428},null,1.9862100168350167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$10,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$10,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$11,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$11,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"AC371*Bilans!F371+AD371","v":3.7968981481481476},3.7252585604472395,204.61659962994727,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.250984389392812},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$27,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$27,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$16,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$16,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$16,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":1.1111111111110875E-3},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$28,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$28,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$17,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$17,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$17,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.417777777777777},{"$f":"AJ371*Bilans!F371+AK371","v":4.419560185185185},{"v":0.5638115871296441,"d":"56.38%"},2.4917992424242428,null,1.9277609427609423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$21,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$21,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$21,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$22,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$22,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$22,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":2.782222222222222},{"$f":"AU371*Bilans!F371+AV371","v":2.9248148148148143},2.8696296296296295,157.61962491582491,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.39465909090909},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$16,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$16,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$5,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$5,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$5,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$5,0))))))","v":0.05555555555555555},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$17,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$17,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$6,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$6,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$6,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$6,0))))))","v":4.388888888888889},{"$f":"BB371*Bilans!F371+BC371","v":4.4780092592592595},{"v":0.5564524542399963,"d":"55.65%"},2.4917992424242428,null,1.9862100168350167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='B04'!$O$3,'B04'!$N$21,IF(Bilans!W371<='B04'!$P$3,'B04'!$O$21,IF(Bilans!W371<='B04'!$Q$3,'B04'!$P$10,IF(Bilans!W371<='B04'!$R$3,'B04'!$Q$10,IF(Bilans!W371<='B04'!$S$3,'B04'!$R$10,IF(Bilans!W371<='B04'!$U$3,'B04'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$22,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$22,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$11,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$11,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$11,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$11,0))))))","v":3.622222222222222},{"$f":"BM371*Bilans!F371+BN371","v":3.7968981481481476},3.7252585604472395,204.61659962994727,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.250984389392812},null,{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$32,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$32,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$32,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$32,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$32,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$32,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$32,'B04'!$V$32))))))))","v":0.07555555555555557},{"$f":"IF(Bilans!F371<='B04'!$O$3,'B04'!$N$33,IF(Bilans!F371<='B04'!$P$3,'B04'!$O$33,IF(Bilans!F371<='B04'!$Q$3,'B04'!$P$33,IF(Bilans!F371<='B04'!$R$3,'B04'!$Q$33,IF(Bilans!F371<='B04'!$S$3,'B04'!$R$33,IF(Bilans!F371<='B04'!$U$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$V$3,'B04'!$S$33,IF(Bilans!F371<='B04'!$W$3,'B04'!$V$33,'B04'!$V$33))))))))","v":2.376888888888889},{"$f":"Bilans!F371*BT371+BU371","v":2.4980925925925925},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B04'!BY371","v":3.332961530856186}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12068.059858166269},{"$f":"SUM(AA7:AA372)","v":99.58691512043504},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8269555085750007},{"$f":"SUM(AF7:AF372)/229","v":3.504458542692026},{"$f":"SUM(AG7:AG372)/Z373","v":3.2539960622627397},{"$f":"SUM(AH7:AH372)","v":4810.195187919928},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11778.589205905464},{"$f":"SUM(AS7:AS372)","v":389.0575673812445},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":2.844403239418877},{"$f":"SUM(AX7:AX372)/229","v":2.63362102586608},{"$f":"SUM(AY7:AY372)/AR373","v":2.4262570742739236},{"$f":"SUM(AZ7:AZ372)","v":6556.6387388266185},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12132.62170093694},{"$f":"SUM(BK7:BK372)","v":35.02507234976849},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.875774836773287},{"$f":"SUM(BP7:BP372)/229","v":3.569546258991894},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.1300966570636226},{"$f":"SUM(BR7:BR372)","v":5512.353404039078},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":937.4595073858525},null,{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":1216.5054938648032},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":2.5683822120160342}]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A10","index":37,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4595.822253575163},null,null,"COP",{"$f":"K13","v":3.9013982612602636},{"$f":"L13","v":3.2888964768667366},{"$f":"M13","v":3.7039556170967742},{"$f":"N13","v":2.988804485247693},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9997164902551239},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9997164902551239},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.9013982612602636},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":2.8350974487612035E-4},{"$f":"1-N3","v":2.8350974487612035E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.901681851405709},{"$f":"L14","v":3.289180067012182},{"$f":"M14","v":3.70423920724222},{"$f":"N14","v":2.9890880753931386}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.901681851405709},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R7*Bilans!F7+S7","v":10.136856481481482},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.31942131529811435,"d":"31.94%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":6.898928451178452},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC7*Bilans!F7+AD7","v":3.607175925925926},{"$f":"IF(U7<40%,5.2/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.3/5.3*AE7,IF(U7<80%,4.9/5.3*AE7,4/5.3*AE7))))","v":3.5391160027952484},{"$f":"AF7*Z7","v":257.7676532097707},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":24.078236929521097},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ7*Bilans!F7+AK7","v":8.790689814814815},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3683360576375019,"d":"36.83%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":5.552761784511785},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU7*Bilans!F7+AV7","v":2.972703703703704},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.860526205450734},{"$f":"AX7*AR7","v":208.3433055999619},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":29.7902090440511},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB7*Bilans!F7+BC7","v":10.136856481481482},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.31942131529811435,"d":"31.94%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":6.898928451178452},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W7<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W7<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W7<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W7<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W7<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM7*Bilans!F7+BN7","v":3.607175925925926},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.4710560796645704},{"$f":"BP7*BJ7","v":252.8105829557366},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":24.5503592222568},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F7<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F7*BT7+BU7","v":2.7002907407407406},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.0833889055013075},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC7*Bilans!F7+CD7","v":9.757888888888889},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3318266960377048,"d":"33.18%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":6.519960858585859},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F7<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F7<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F7<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F7<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F7<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F7<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN7*Bilans!F7+CO7","v":2.7002907407407406},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.5983929769392033},{"$f":"CQ7*CK7","v":189.25111786484658},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":32.79552954178012}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R8*Bilans!F8+S8","v":11.125166666666667},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.20952018423966415,"d":"20.95%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":8.794219696969696},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC8*Bilans!F8+AD8","v":4.5945833333333335},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.42120283018868},{"$f":"AF8*Z8","v":225.77475143653524},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":13.513889262573295},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ8*Bilans!F8+AK8","v":9.996166666666666},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.23318408420197448,"d":"23.32%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":7.665219696969695},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU8*Bilans!F8+AV8","v":3.6434166666666665},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.505929245283019},{"$f":"AX8*AR8","v":179.0350577229846},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":17.04188569547766},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB8*Bilans!F8+BC8","v":11.125166666666667},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.20952018423966415,"d":"20.95%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":8.794219696969696},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W8<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W8<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W8<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W8<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W8<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM8*Bilans!F8+BN8","v":4.523240740740741},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":4.352552410901468},{"$f":"BP8*BJ8","v":222.26902416142565},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":13.727036417735171},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F8<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F8*BT8+BU8","v":3.249483333333333},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.5622677999973043},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC8*Bilans!F8+CD8","v":11.018333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.21155168383273062,"d":"21.16%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":8.687386363636362},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F8<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F8<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F8<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F8<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F8<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F8<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN8*Bilans!F8+CO8","v":3.249483333333333},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":3.126861320754717},{"$f":"CQ8*CK8","v":159.67743724614067},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":19.107865468150802}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3074.6536665240046},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R9*Bilans!F9+S9","v":11.128433333333334},{"v":0.2092558156379659,"d":"20.93%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.3286893939393942},null,8.79974393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC9*Bilans!F9+AD9","v":4.597416666666667},4.423929245283019,225.6742830111492,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":13.491231305498523},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ9*Bilans!F9+AK9","v":9.999033333333331},{"v":0.23289145223432212,"d":"23.29%"},2.3286893939393942,null,7.670343939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU9*Bilans!F9+AV9","v":3.645383333333333},3.5078216981132075,178.94163824991423,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":17.014619859206576},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB9*Bilans!F9+BC9","v":11.128433333333334},{"v":0.2092558156379659,"d":"20.93%"},2.3286893939393942,null,8.79974393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W9<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W9<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W9<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W9<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W9<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM9*Bilans!F9+BN9","v":4.525648148148148},4.354868972746331,222.1513678320945,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":13.705177607131027},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F9<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F9*BT9+BU9","v":3.2511566666666663},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.5609490299230657},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC9*Bilans!F9+CD9","v":11.021666666666667},{"v":0.21128287257880488,"d":"21.13%"},2.3286893939393942,null,8.692977272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F9<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F9<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F9<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F9<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F9<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F9<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN9*Bilans!F9+CO9","v":3.2511566666666663},3.128471509433962,159.59015745224698,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":19.077767704546385}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":10.618398148148149},{"v":0.2614037781605953,"d":"26.14%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.7756893939393943},null,7.842708754208754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC10*Bilans!F10+AD10","v":4.100092592592593},3.9453721174004195,243.58799186868694,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":18.309049331161336},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":9.408731481481482},{"v":0.2950120746247866,"d":"29.50%"},2.7756893939393943,null,6.633042087542087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU10*Bilans!F10+AV10","v":3.30637037037037},3.181601677148847,196.43266602020205,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":22.704291755341966},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":10.618398148148149},{"v":0.2614037781605953,"d":"26.14%"},2.7756893939393943,null,7.842708754208754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W10<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W10<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W10<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W10<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W10<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM10*Bilans!F10+BN10","v":4.100092592592593},3.9453721174004195,243.58799186868694,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":18.309049331161336},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F10<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F10*BT10+BU10","v":2.971774074074074},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":2.8017091151931135},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.394888888888888},{"v":0.26702444091599026,"d":"26.70%"},2.7756893939393943,null,7.619199494949493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F10<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F10<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F10<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F10<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F10<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F10<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN10*Bilans!F10+CO10","v":2.971774074074074},2.859631656184486,176.55417838585862,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":25.260600459170643}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.9574040178133703},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":10.737754629629631},{"v":0.24782810895113672,"d":"24.78%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6611174242424247},null,8.076637205387206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC11*Bilans!F11+AD11","v":4.2222685185185185},4.062937631027253,239.67453764413,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":16.987420946634476},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":9.561921296296296},{"v":0.278303631852019,"d":"27.83%"},2.6611174242424247,null,6.900803872053871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU11*Bilans!F11+AV11","v":3.389074074074074},3.2611844863731654,192.37875520773778,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":21.163731186192162},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":10.737754629629631},{"v":0.24782810895113672,"d":"24.78%"},2.6611174242424247,null,8.076637205387206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W11<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W11<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W11<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W11<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W11<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM11*Bilans!F11+BN11","v":4.2222685185185185},4.062937631027253,239.67453764413,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":16.987420946634476},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F11<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F11*BT11+BU11","v":3.0390648148148145},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.739673886203462},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.552777777777777},{"v":0.2521722223551653,"d":"25.22%"},2.6611174242424247,null,7.891660353535352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F11<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F11<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F11<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F11<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F11<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F11<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN11*Bilans!F11+CO11","v":3.0390648148148145},2.924383123689727,172.51068973151325,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":23.60115925272472}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":10.85064351851852},{"v":0.23526289325808808,"d":"23.53%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.552753787878788},null,8.297889730639731,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC12*Bilans!F12+AD12","v":4.337824074074074},4.174132599580713,235.37819889055658,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":15.80591400371855},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":9.706810185185185},{"v":0.2629858562367764,"d":"26.30%"},2.552753787878788,null,7.154056397306397,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU12*Bilans!F12+AV12","v":3.467296296296296},3.3364549266247376,188.1417833701163,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":19.77427609844389},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BC12","v":10.85064351851852},{"v":0.23526289325808808,"d":"23.53%"},2.552753787878788,null,8.297889730639731,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W12<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W12<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W12<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W12<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W12<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM12*Bilans!F12+BN12","v":4.337824074074074},4.174132599580713,235.37819889055658,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":15.80591400371855},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F12<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F12*BT12+BU12","v":3.1027092592592593},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.6834762189789148},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.70211111111111},{"v":0.2385280587517426,"d":"23.85%"},2.552753787878788,null,8.149357323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F12<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F12<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F12<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F12<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F12<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F12<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN12*Bilans!F12+CO12","v":3.1027092592592593},2.985625890985325,168.35862973105588,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":22.097872713489007}]
[null,7,null,null,"E CO V55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":3785.40088297133},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.9013982612602636},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.2888964768667366},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.7039556170967742},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.988804485247693},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R13*Bilans!F13+S13","v":11.148033333333334},{"v":0.20767285763951845,"d":"20.77%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.31514393939394},null,8.832889393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC13*Bilans!F13+AD13","v":4.614416666666666},4.440287735849056,225.06526812950258,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":13.355867883254753},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ13*Bilans!F13+AK13","v":10.016233333333332},{"v":0.23113917800709582,"d":"23.11%"},2.31514393939394,null,7.701089393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU13*Bilans!F13+AV13","v":3.6571833333333332},3.5191764150943396,178.37681487701548,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":16.85164065923833},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB13*Bilans!F13+BC13","v":11.148033333333334},{"v":0.20767285763951845,"d":"20.77%"},2.31514393939394,null,8.832889393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W13<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W13<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W13<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W13<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W13<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM13*Bilans!F13+BN13","v":4.540092592592592},4.368768343815513,221.44015820373548,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":13.574511554861397},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F13<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F13*BT13+BU13","v":3.2611966666666663},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.5530648294627762},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC13*Bilans!F13+CD13","v":11.041666666666666},{"v":0.2096734133790738,"d":"20.97%"},2.31514393939394,null,8.726522727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F13<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F13<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F13<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F13<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F13<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F13<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN13*Bilans!F13+CO13","v":3.2611966666666663},3.1381326415094337,159.0628144849743,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":18.89782974090966}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.901681851405709},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.289180067012182},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.70423920724222},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9890880753931386},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.35675462962963},{"v":0.2922580292005953,"d":"29.23%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.026844696969697},null,7.329909932659934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC14*Bilans!F14+AD14","v":3.832268518518519},3.6876546121593297,249.9046425154851,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":21.501052016890426},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":9.072921296296297},{"v":0.33361302254493275,"d":"33.36%"},3.026844696969697,null,6.0460765993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU14*Bilans!F14+AV14","v":3.125074074074074},3.007146750524109,203.78804761254054,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":26.36667253520123},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.35675462962963},{"v":0.2922580292005953,"d":"29.23%"},3.026844696969697,null,7.329909932659934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W14<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W14<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W14<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W14<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W14<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM14*Bilans!F14+BN14","v":3.832268518518519},3.6876546121593297,249.9046425154851,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":21.501052016890426},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F14<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F14*BT14+BU14","v":2.8242648148148146},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":2.948040306968821},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":10.048777777777778},{"v":0.3012152088449372,"d":"30.12%"},3.026844696969697,null,7.021933080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F14<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F14<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F14<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F14<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F14<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F14<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN14*Bilans!F14+CO14","v":2.8242648148148146},2.717688784067086,184.17208645604157,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":29.174957081622342}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.2143614770163467},{"$nulls":4},{"$f":"F11","v":3.9574040178133703},{"$f":"F15","v":3.2143614770163467},{"$f":"F28","v":3.7178809866663083},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":10.537847222222222},{"v":0.2707394881964061,"d":"27.07%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.853011363636364},null,7.684835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC15*Bilans!F15+AD15","v":4.017638888888889},3.866029874213837,245.86368442324192,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":19.24641455376608},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":9.305347222222222},{"v":0.30659913010264145,"d":"30.66%"},2.853011363636364,null,6.452335858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU15*Bilans!F15+AV15","v":3.2505555555555556},3.1278930817610062,198.92120407375646,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":23.788285498068344},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":10.537847222222222},{"v":0.2707394881964061,"d":"27.07%"},2.853011363636364,null,7.684835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W15<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W15<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W15<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W15<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W15<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM15*Bilans!F15+BN15","v":4.017638888888889},3.866029874213837,245.86368442324192,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":19.24641455376608},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F15<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F15*BT15+BU15","v":2.926361111111111},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":2.845187656442915},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.288333333333332},{"v":0.27730549460259496,"d":"27.73%"},2.853011363636364,null,7.435321969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F15<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F15<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F15<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F15<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F15<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F15<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN15*Bilans!F15+CO15","v":2.926361111111111},2.8159323899371067,179.0817802765866,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":26.4236506182684}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6386172971370287},{"$f":"F19","v":3.6386172971370287},{"$f":"F19","v":3.6386172971370287},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.539023148148148},{"v":0.2706021740030708,"d":"27.06%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.851882575757576},null,7.687140572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC16*Bilans!F16+AD16","v":4.018842592592593},3.867188155136269,245.8325807087384,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":19.23245373358527},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":9.306856481481482},{"v":0.30642812440829736,"d":"30.64%"},2.851882575757576,null,6.4549739057239055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU16*Bilans!F16+AV16","v":3.2513703703703705},3.1286771488469602,198.88630882466174,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":23.772193081711087},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.539023148148148},{"v":0.2706021740030708,"d":"27.06%"},2.851882575757576,null,7.687140572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W16<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W16<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W16<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W16<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W16<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM16*Bilans!F16+BN16","v":4.018842592592593},3.867188155136269,245.8325807087384,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":19.23245373358527},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F16<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F16*BT16+BU16","v":2.927024074074074},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.844543229205159},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.289888888888889},{"v":0.27715387469704006,"d":"27.72%"},2.851882575757576,null,7.4380063131313126,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F16<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F16<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F16<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F16<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F16<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F16<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN16*Bilans!F16+CO16","v":2.927024074074074},2.8165703354297693,179.04604754923767,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.40641220180238}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":712.7036459684692},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.129212962962963},{"v":0.3203867036245882,"d":"32.04%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.245265151515152},null,6.883947811447811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC17*Bilans!F17+AD17","v":3.5993518518518517},3.463527253668763,252.87212479035645,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":24.663210000590166},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":8.780879629629629},{"v":0.3695831497979474,"d":"36.96%"},3.245265151515152,null,5.535614478114477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU17*Bilans!F17+AV17","v":2.967407407407407},2.855429769392033,208.4749274633124,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":29.91553177586562},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.129212962962963},{"v":0.3203867036245882,"d":"32.04%"},3.245265151515152,null,6.883947811447811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W17<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W17<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W17<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W17<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W17<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM17*Bilans!F17+BN17","v":3.5993518518518517},3.463527253668763,252.87212479035645,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":24.663210000590166},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F17<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F17*BT17+BU17","v":2.695981481481481},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.088317397140511},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":9.747777777777777},{"v":0.33292358786773474,"d":"33.29%"},3.245265151515152,null,6.502512626262625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F17<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F17<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F17<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F17<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F17<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F17<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN17*Bilans!F17+CO17","v":2.695981481481481},2.594246331236897,189.4059246436059,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":32.927366600253514}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4595.822253575163},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.524324074074075},{"v":0.27232080692978594,"d":"27.23%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.8659924242424246},null,7.65833164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC18*Bilans!F18+AD18","v":4.003796296296296},3.85270964360587,246.2168664255766,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":19.40756733180668},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":9.28799074074074},{"v":0.308569690069895,"d":"30.86%"},2.8659924242424246,null,6.421998316498316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU18*Bilans!F18+AV18","v":3.241185185185185},3.1188763102725368,199.3194460316372,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":23.973929832327357},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.524324074074075},{"v":0.27232080692978594,"d":"27.23%"},2.8659924242424246,null,7.65833164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W18<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W18<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W18<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W18<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W18<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM18*Bilans!F18+BN18","v":4.003796296296296},3.85270964360587,246.2168664255766,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":19.40756733180668},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F18<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F18*BT18+BU18","v":2.9187370370370367},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.852619611145276},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.270444444444443},{"v":0.2790524246292687,"d":"27.91%"},2.8659924242424246,null,7.404452020202019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F18<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F18<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F18<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F18<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F18<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F18<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN18*Bilans!F18+CO18","v":2.9187370370370367},2.8085960167714883,179.49022227836866,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":26.62245526650456}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6386172971370287},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5119.082446136107},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.11862962962963},{"v":0.3217258029577074,"d":"32.17%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.2554242424242426},null,6.863205387205388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC19*Bilans!F19+AD19","v":3.5885185185185184},3.4531027253668762,252.95295920716603,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":24.820277324249396},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":8.767296296296296},{"v":0.37131450020680623,"d":"37.13%"},3.2554242424242426,null,5.511872053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU19*Bilans!F19+AV19","v":2.960074074074074},2.8483731656184488,208.65420998818377,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":30.08979592535878},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.11862962962963},{"v":0.3217258029577074,"d":"32.17%"},3.2554242424242426,null,6.863205387205388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W19<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W19<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W19<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W19<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W19<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM19*Bilans!F19+BN19","v":3.5885185185185184},3.4531027253668762,252.95295920716603,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":24.820277324249396},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F19<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F19*BT19+BU19","v":2.6900148148148144},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.0951675305926103},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":9.733777777777778},{"v":0.33444612325713646,"d":"33.44%"},3.2554242424242426,null,6.478353535353536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F19<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F19<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F19<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F19<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F19<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F19<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN19*Bilans!F19+CO19","v":2.6900148148148144},2.5885048218029345,189.61786157911186,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":33.11060754100934}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5467.628353250352},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.032199074074073},{"v":0.3327675345022268,"d":"33.28%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.338390151515152},null,6.6938089225589215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC20*Bilans!F20+AD20","v":3.500046296296296},3.367969077568134,253.4228332416143,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":26.13938785434678},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":8.65636574074074},{"v":0.3856572436401561,"d":"38.57%"},3.338390151515152,null,5.317975589225589,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU20*Bilans!F20+AV20","v":2.900185185185185},2.7907442348008384,209.98954994758915,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":31.545939933217404},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.032199074074073},{"v":0.3327675345022268,"d":"33.28%"},3.338390151515152,null,6.6938089225589215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W20<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W20<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W20<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W20<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W20<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM20*Bilans!F20+BN20","v":3.500046296296296},3.367969077568134,253.4228332416143,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":26.13938785434678},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F20<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F20*BT20+BU20","v":2.6412870370370367},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.1522687216032237},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.619444444444444},{"v":0.34704604520515586,"d":"34.70%"},3.338390151515152,null,6.281054292929292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F20<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F20<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F20<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F20<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F20<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F20<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN20*Bilans!F20+CO20","v":2.6412870370370367},2.541615828092243,191.24388298480088,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":34.63806332449583}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6132.36911315001},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R21*Bilans!F21+S21","v":10.777148148148148},{"v":0.24341347026521076,"d":"24.34%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6233030303030307},null,8.153845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC21*Bilans!F21+AD21","v":4.2625925925925925},4.101740041928721,238.2409939698876,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":16.567847533411424},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ21*Bilans!F21+AK21","v":9.612481481481481},{"v":0.27290591252184404,"d":"27.29%"},2.6233030303030307,null,6.98917845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU21*Bilans!F21+AV21","v":3.41637037037037},3.28745073375262,190.94470210939585,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":20.671641688388384},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB21*Bilans!F21+BC21","v":10.777148148148148},{"v":0.24341347026521076,"d":"24.34%"},2.6233030303030307,null,8.153845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W21<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W21<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W21<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W21<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W21<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM21*Bilans!F21+BN21","v":4.2625925925925925},4.101740041928721,238.2409939698876,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":16.567847533411424},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F21<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F21*BT21+BU21","v":3.061274074074074},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.7197978064562016},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC21*Bilans!F21+CD21","v":10.604888888888889},{"v":0.24736732820006785,"d":"24.74%"},2.6233030303030307,null,7.9815858585858575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F21<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F21<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F21<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F21<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F21<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F21<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN21*Bilans!F21+CO21","v":3.061274074074074},2.94575429769392,171.09797907711075,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":23.069474494041707}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.620162037037037},{"v":0.2612009310636791,"d":"26.12%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.7739962121212125},null,7.846165824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC22*Bilans!F22+AD22","v":4.101898148148148},3.9471095387840673,243.53486440227755,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":18.28894472588068},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":9.41099537037037},{"v":0.2947611918772033,"d":"29.48%"},2.7739962121212125,null,6.636999158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU22*Bilans!F22+AV22","v":3.3075925925925924},3.1827777777777775,196.37594217171718,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":22.680963994985646},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.620162037037037},{"v":0.2612009310636791,"d":"26.12%"},2.7739962121212125,null,7.846165824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W22<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W22<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W22<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W22<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W22<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM22*Bilans!F22+BN22","v":4.101898148148148},3.9471095387840673,243.53486440227755,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":18.28894472588068},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F22<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F22*BT22+BU22","v":2.972768518518518},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.800771893190392},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.397222222222222},{"v":0.2668016661404319,"d":"26.68%"},2.7739962121212125,null,7.62322601010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F22<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F22<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F22<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F22<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F22<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F22<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN22*Bilans!F22+CO22","v":2.972768518518518},2.86058857442348,176.4970147743949,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":25.235529788259388}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.18212962962963},{"v":0.3137329628640659,"d":"31.37%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.1944696969696973},null,6.987659932659932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC23*Bilans!F23+AD23","v":3.653518518518519},3.5156498951781976,252.39170202020208,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":23.891845360246307},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":8.848796296296296},{"v":0.3610061289699659,"d":"36.10%"},3.1944696969696973,null,5.654326599326598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU23*Bilans!F23+AV23","v":3.004074074074074},2.890712788259958,207.526898989899,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":29.05697306819748},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.18212962962963},{"v":0.3137329628640659,"d":"31.37%"},3.1944696969696973,null,6.987659932659932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W23<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W23<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W23<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W23<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W23<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM23*Bilans!F23+BN23","v":3.653518518518519},3.5156498951781976,252.39170202020208,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":23.891845360246307},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F23<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F23*BT23+BU23","v":2.7258148148148145},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.054516567440976},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":9.817777777777778},{"v":0.32537604428165773,"d":"32.54%"},3.1944696969696973,null,6.62330808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F23<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F23<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F23<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F23<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F23<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F23<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN23*Bilans!F23+CO23","v":2.7258148148148145},2.622953878406708,188.30424343434342,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.02319504275307}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R24*Bilans!F24+S24","v":10.052777777777777},{"v":0.330121329347635,"d":"33.01%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.318636363636364},null,6.734141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC24*Bilans!F24+AD24","v":3.5211111111111113},3.3882389937106923,253.3417097770155,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":25.81930135351998},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ24*Bilans!F24+AK24","v":8.682777777777778},{"v":0.382209063570635,"d":"38.22%"},3.318636363636364,null,5.3641414141414145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU24*Bilans!F24+AV24","v":2.9144444444444444},2.8044654088050316,209.69242813036024,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":31.193810899468094},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB24*Bilans!F24+BC24","v":10.052777777777777},{"v":0.330121329347635,"d":"33.01%"},3.318636363636364,null,6.734141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W24<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W24<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W24<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W24<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W24<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM24*Bilans!F24+BN24","v":3.5211111111111113},3.3882389937106923,253.3417097770155,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":25.81930135351998},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F24<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F24*BT24+BU24","v":2.6528888888888886},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.138482937035147},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC24*Bilans!F24+CD24","v":9.646666666666667},{"v":0.34401897342464033,"d":"34.40%"},3.318636363636364,null,6.328030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F24<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F24<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F24<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F24<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F24<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F24<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN24*Bilans!F24+CO24","v":2.6528888888888886},2.552779874213836,190.8736719039451,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":34.269293847086956}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":10.498453703703705},{"v":0.2753572896698031,"d":"27.54%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.890825757575758},null,7.607627946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC25*Bilans!F25+AD25","v":3.977314814814815},3.827227463312369,246.86939271488475,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":19.71898522928796},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":9.254787037037037},{"v":0.31236005172316417,"d":"31.24%"},2.890825757575758,null,6.363961279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU25*Bilans!F25+AV25","v":3.223259259259259},3.1016268343815514,200.06564552849252,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":24.332083080274863},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":10.498453703703705},{"v":0.2753572896698031,"d":"27.54%"},2.890825757575758,null,7.607627946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W25<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W25<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W25<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W25<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W25<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM25*Bilans!F25+BN25","v":3.977314814814815},3.827227463312369,246.86939271488475,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":19.71898522928796},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F25<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F25*BT25+BU25","v":2.904151851851852},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":2.8669459919317744},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.236222222222223},{"v":0.28241139111848795,"d":"28.24%"},2.890825757575758,null,7.3453964646464645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F25<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F25<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F25<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F25<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F25<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F25<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN25*Bilans!F25+CO25","v":2.904151851851852},2.794561215932914,180.25885236641895,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":27.0056856825689}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":3272.7370286796086},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":8.683187499999999},{"v":0.48527860898030273,"d":"48.53%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.213765151515152},null,4.469422348484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC26*Bilans!F26+AD26","v":2.9032291666666667},2.9032291666666667,279.44742020833337,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":38.79031710379965},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":8.132375},{"v":0.5181469314333331,"d":"51.81%"},4.213765151515152,null,3.9186098484848477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.2629624999999995},2.2202650943396223,213.709396390566,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":50.722402602782864},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB26*Bilans!F26+BC26","v":7.75240625},{"v":0.5435428711588937,"d":"54.35%"},4.213765151515152,null,3.538641098484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W26<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W26<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W26<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W26<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W26<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.4154629629629625},1.3887561146051708,133.67333105520612,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":81.09212180283903},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F26<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.2629624999999995},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.362618158102334},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.146999999999999},{"v":0.6854994552651948,"d":"68.55%"},4.213765151515152,null,1.9332348484848474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F26<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F26<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F26<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F26<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F26<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN26*Bilans!F26+CO26","v":1.8975625},1.6469410377358489,158.5246626462264,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":68.37960644591246}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R27*Bilans!F27+S27","v":8.338750000000001},{"v":0.5279295730502446,"d":"52.79%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.402272727272727},null,3.9364772727272737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC27*Bilans!F27+AD27","v":2.81625},2.7631132075471703,278.4615252144083,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":42.67305168865754},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ27*Bilans!F27+AK27","v":7.7775},{"v":0.5660267087460916,"d":"56.60%"},4.402272727272727,null,3.3752272727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU27*Bilans!F27+AV27","v":2.19825},2.1567735849056606,217.35572048027447,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":54.66984274681306},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB27*Bilans!F27+BC27","v":7.590625},{"v":0.5799618249185973,"d":"58.00%"},4.402272727272727,null,3.188352272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W27<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W27<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W27<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W27<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W27<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM27*Bilans!F27+BN27","v":1.2144444444444442},1.1915303983228511,120.0802671240709,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":98.95716709639858},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F27<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F27*BT27+BU27","v":2.19825},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.455001071148033},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC27*Bilans!F27+CD27","v":5.9799999999999995},{"v":0.7361660079051384,"d":"73.62%"},4.402272727272727,null,1.5777272727272722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F27<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F27<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F27<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F27<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F27<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F27<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN27*Bilans!F27+CO27","v":1.86625},1.619764150943396,163.23688610634647,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":72.79484032202983}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.7178809866663083},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R28*Bilans!F28+S28","v":8.953375},{"v":0.45411857979744397,"d":"45.41%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.0658939393939395},null,4.88748106060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC28*Bilans!F28+AD28","v":2.9714583333333335},2.9714583333333335,275.46931492424244,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":36.50226393784298},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ28*Bilans!F28+AK28","v":8.41075},{"v":0.4834163349753517,"d":"48.34%"},4.0658939393939395,null,4.344856060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU28*Bilans!F28+AV28","v":2.313725},2.313725,214.49408646363636,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":46.878931750158884},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB28*Bilans!F28+BC28","v":7.8793125},{"v":0.5160214091513619,"d":"51.60%"},4.0658939393939395,null,3.8134185606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W28<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W28<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W28<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W28<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W28<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM28*Bilans!F28+BN28","v":1.5731481481481477},1.5434661076170508,143.0871658217394,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":70.27362365027557},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F28<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F28*BT28+BU28","v":2.313725},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.293766909647109},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC28*Bilans!F28+CD28","v":6.278},{"v":0.6476415959531602,"d":"64.76%"},4.0658939393939395,null,2.21210606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F28<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F28<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F28<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F28<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F28<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F28<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN28*Bilans!F28+CO28","v":1.922125},1.668259433962264,154.65614248542025,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":65.01683980052339}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R29*Bilans!F29+S29","v":9.867569444444444},{"v":0.3543345171504195,"d":"35.43%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.496420454545455},null,6.371148989898988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC29*Bilans!F29+AD29","v":3.3315277777777776},3.2058097484276726,253.37991658447683,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":28.845798149577014},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ29*Bilans!F29+AK29","v":8.445069444444444},{"v":0.4140191478052986,"d":"41.40%"},3.496420454545455,null,4.948648989898989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU29*Bilans!F29+AV29","v":2.786111111111111},2.786111111111111,220.20789015151516,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":33.191117375147286},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB29*Bilans!F29+BC29","v":9.867569444444444},{"v":0.3543345171504195,"d":"35.43%"},3.496420454545455,null,6.371148989898988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W29<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W29<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W29<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W29<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W29<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM29*Bilans!F29+BN29","v":3.3315277777777776},3.2058097484276726,253.37991658447683,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":28.845798149577014},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F29<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F29*BT29+BU29","v":2.548472222222222},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.26707367615243},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC29*Bilans!F29+CD29","v":9.401666666666667},{"v":0.3718936842274903,"d":"37.19%"},3.496420454545455,null,5.905246212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F29<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F29<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F29<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F29<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F29<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F29<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN29*Bilans!F29+CO29","v":2.548472222222222},2.4523034591194963,193.82449199185245,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":37.70909369523701}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.646773286706},null,{"$f":"F30/F32","v":4268.8828099829125},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R30*Bilans!F30+S30","v":10.287375},{"v":0.3007028694704122,"d":"30.07%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.093443181818182},null,7.193931818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC30*Bilans!F30+AD30","v":3.76125},3.619316037735849,251.05846335977702,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":22.42372267155752},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ30*Bilans!F30+AK30","v":8.983875},{"v":0.34433283876035475,"d":"34.43%"},3.093443181818182,null,5.890431818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU30*Bilans!F30+AV30","v":3.077},2.9608867924528304,205.3856807598628,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":27.41021348664144},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB30*Bilans!F30+BC30","v":10.287375},{"v":0.3007028694704122,"d":"30.07%"},3.093443181818182,null,7.193931818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W30<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W30<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W30<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W30<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W30<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM30*Bilans!F30+BN30","v":3.76125},3.619316037735849,251.05846335977702,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":22.42372267155752},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F30<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F30*BT30+BU30","v":2.78515},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.989442763092798},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC30*Bilans!F30+CD30","v":9.956999999999999},{"v":0.31068024322769733,"d":"31.07%"},3.093443181818182,null,6.8635568181818165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F30<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F30<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F30<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F30<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F30<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F30<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN30*Bilans!F30+CO30","v":2.78515},2.68005,185.9050792227273,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.28247200272722}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R31*Bilans!F31+S31","v":10.373217592592594},{"v":0.2902707515570502,"d":"29.03%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.011041666666667},null,7.362175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC31*Bilans!F31+AD31","v":3.8491203703703705},3.7038705450733755,249.59878529993338,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":21.28711130315506},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ31*Bilans!F31+AK31","v":9.094050925925925},{"v":0.33110015450678737,"d":"33.11%"},3.011041666666667,null,6.083009259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU31*Bilans!F31+AV31","v":3.136481481481481},3.0181236897274633,203.38723982752055,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":26.123748610373966},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB31*Bilans!F31+BC31","v":10.373217592592594},{"v":0.2902707515570502,"d":"29.03%"},3.011041666666667,null,7.362175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W31<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W31<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W31<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W31<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W31<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM31*Bilans!F31+BN31","v":3.8491203703703705},3.7038705450733755,249.59878529993338,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":21.28711130315506},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F31<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F31*BT31+BU31","v":2.833546296296296},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9383837922503013},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC31*Bilans!F31+CD31","v":10.070555555555556},{"v":0.29899459370000553,"d":"29.90%"},3.011041666666667,null,7.059513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F31<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F31<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F31<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F31<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F31<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F31<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN31*Bilans!F31+CO31","v":2.833546296296296},2.7266200209643605,183.7432050945779,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":28.916645494874818}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.188597222222223},{"v":0.3129244678239402,"d":"31.29%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.188261363636364},null,7.000335858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC37*Bilans!F37+AD37","v":3.660138888888889},3.5220204402515725,252.32426819682684,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":23.799133212973757},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":8.857097222222222},{"v":0.35996684733651796,"d":"36.00%"},3.188261363636364,null,5.668835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU37*Bilans!F37+AV37","v":3.0085555555555556},2.8950251572327046,207.40512913036028,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":28.95347331505971},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.188597222222223},{"v":0.3129244678239402,"d":"31.29%"},3.188261363636364,null,7.000335858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W37<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W37<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W37<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W37<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W37<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM37*Bilans!F37+BN37","v":3.660138888888889},3.5220204402515725,252.32426819682684,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":23.799133212973757},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F37<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F37*BT37+BU37","v":2.729461111111111},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0504360284651697},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":9.826333333333332},{"v":0.32446094137891696,"d":"32.45%"},3.188261363636364,null,6.638071969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F37<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F37<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F37<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F37<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F37<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F37<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN37*Bilans!F37+CO37","v":2.729461111111111},2.6264625786163522,188.16479328790743,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":31.914040702046265}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.720115740740741},{"v":0.24981532916166016,"d":"24.98%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6780492424242426},null,8.0420664983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC44*Bilans!F44+AD44","v":4.204212962962963},4.045563417190776,240.29359473389556,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":17.177898380587948},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":9.539282407407407},{"v":0.28073906694959505,"d":"28.07%"},2.6780492424242426,null,6.861233164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU44*Bilans!F44+AV44","v":3.3768518518518515},3.2494234800838573,193.00541564227177,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":21.386648338902827},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.720115740740741},{"v":0.24981532916166016,"d":"24.98%"},2.6780492424242426,null,8.0420664983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W44<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W44<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W44<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W44<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W44<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM44*Bilans!F44+BN44","v":4.204212962962963},4.045563417190776,240.29359473389556,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":17.177898380587948},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F44<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F44*BT44+BU44","v":3.02912037037037},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.74866809291236},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.529444444444444},{"v":0.2543390828029144,"d":"25.43%"},2.6780492424242426,null,7.851395202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F44<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F44<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F44<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F44<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F44<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F44<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN44*Bilans!F44+CO44","v":3.02912037037037},2.91481394129979,173.1306737052125,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":23.841754112695778}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R61*Bilans!F61+S61","v":9.060625},{"v":0.44226496182073205,"d":"44.23%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A10'!$C$39+'251.A10'!$C$40)","v":4.00719696969697},null,5.05342803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC61*Bilans!F61+AD61","v":2.998541666666667},2.998541666666667,273.755950378788,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":35.62289850495506},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ61*Bilans!F61+AK61","v":8.52125},{"v":0.47025928938793843,"d":"47.03%"},4.00719696969697,null,4.51405303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU61*Bilans!F61+AV61","v":2.333875},2.333875,213.07430068181822,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":45.76798048504975},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB61*Bilans!F61+BC61","v":7.9296875},{"v":0.5053410956859233,"d":"50.53%"},4.00719696969697,null,3.9224905303030297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W61<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W61<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W61<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W61<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W61<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM61*Bilans!F61+BN61","v":1.6357407407407407},1.604877707896576,146.5194988120196,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":66.55756069697313},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F61<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F61*BT61+BU61","v":2.333875},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.567477483424737},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC61*Bilans!F61+CD61","v":6.33},{"v":0.6330484944229021,"d":"63.30%"},4.00719696969697,null,2.32280303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F61<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F61<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F61<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F61<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F61<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F61<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN61*Bilans!F61+CO61","v":1.931875},1.6767216981132074,153.07859386792452,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":63.705709525167435}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R71*Bilans!F71+S71","v":10.800666666666668},{"v":0.24079321702925185,"d":"24.08%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.600727272727273},null,8.199939393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC71*Bilans!F71+AD71","v":4.286666666666667},4.124905660377359,237.3515715951973,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.321119052569422},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ71*Bilans!F71+AK71","v":9.642666666666667},{"v":0.2697103781174578,"d":"26.97%"},2.600727272727273,null,7.041939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU71*Bilans!F71+AV71","v":3.4326666666666665},3.303132075471698,190.06582303945112,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.38158778559359},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB71*Bilans!F71+BC71","v":10.800666666666668},{"v":0.24079321702925185,"d":"24.08%"},2.600727272727273,null,8.199939393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W71<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W71<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W71<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W71<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W71<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM71*Bilans!F71+BN71","v":4.286666666666667},4.124905660377359,237.3515715951973,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.321119052569422},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F71<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F71*BT71+BU71","v":3.074533333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.708068382722985},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC71*Bilans!F71+CD71","v":10.636},{"v":0.24452118021128935,"d":"24.45%"},2.600727272727273,null,8.035272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F71<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F71<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F71<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F71<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F71<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F71<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN71*Bilans!F71+CO71","v":3.074533333333333},2.9585132075471696,170.23607743121784,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":22.755712630214102}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R77*Bilans!F77+S77","v":9.95223611111111},{"v":0.3431538087666457,"d":"34.32%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.4151477272727275},null,6.537088383838383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC77*Bilans!F77+AD77","v":3.4181944444444445},3.2892059748427673,253.55561902015438,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":27.420600417577724},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ77*Bilans!F77+AK77","v":8.553736111111112},{"v":0.3992580181233937,"d":"39.93%"},3.4151477272727275,null,5.138588383838385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU77*Bilans!F77+AV77","v":2.844777777777778},2.7374276729559748,211.02058473927957,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":32.9477208177267},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB77*Bilans!F77+BC77","v":9.95223611111111},{"v":0.3431538087666457,"d":"34.32%"},3.4151477272727275,null,6.537088383838383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W77<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W77<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W77<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W77<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W77<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM77*Bilans!F77+BN77","v":3.4181944444444445},3.2892059748427673,253.55561902015438,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":27.420600417577724},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F77<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F77*BT77+BU77","v":2.596205555555555},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.207005891275138},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC77*Bilans!F77+CD77","v":9.513666666666667},{"v":0.35897281741418247,"d":"35.90%"},3.4151477272727275,null,6.09851893939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F77<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F77<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F77<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F77<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F77<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F77<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN77*Bilans!F77+CO77","v":2.596205555555555},2.4982355345911946,192.58193687967406,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":36.10228158172105}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R94*Bilans!F94+S94","v":11.61925},{"v":0.17122349862199684,"d":"17.12%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.9894886363636366},null,9.629761363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC94*Bilans!F94+AD94","v":5.023125},4.833573113207548,207.22187059927106,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":10.37731183117653},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ94*Bilans!F94+AK94","v":10.42975},{"v":0.19075132542617385,"d":"19.08%"},1.9894886363636366,null,8.440261363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU94*Bilans!F94+AV94","v":3.940875},3.7921627358490566,162.5751876168525,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":13.227147395433402},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB94*Bilans!F94+BC94","v":11.61925},{"v":0.17122349862199684,"d":"17.12%"},1.9894886363636366,null,9.629761363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W94<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W94<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W94<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W94<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W94<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM94*Bilans!F94+BN94","v":4.887361111111112},4.702932389937107,201.62112464622643,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":10.665578684880105},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F94<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F94*BT94+BU94","v":3.5025749999999998},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.37712154961076},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC94*Bilans!F94+CD94","v":11.522499999999999},{"v":0.17266119647330325,"d":"17.27%"},1.9894886363636366,null,9.533011363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F94<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F94<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F94<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F94<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F94<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F94<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN94*Bilans!F94+CO94","v":3.5025749999999998},3.370402358490566,144.4937451117067,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":14.882346414274815}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R104*Bilans!F104+S104","v":12.176916666666665},{"v":0.1426637459226443,"d":"14.27%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.737204545454546},null,10.43971212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.341499999999999},5.13993396226415,189.23461235506002,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.38052755114453},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ104*Bilans!F104+AK104","v":10.865833333333335},{"v":0.1598777095287564,"d":"15.99%"},1.737204545454546,null,9.128628787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU104*Bilans!F104+AV104","v":4.162166666666666},4.005103773584905,147.45408513036017,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.755116625420698},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB104*Bilans!F104+BC104","v":12.176916666666665},{"v":0.1426637459226443,"d":"14.27%"},1.737204545454546,null,10.43971212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W104<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W104<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W104<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W104<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W104<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.086388888888887},4.89444968553459,180.19672932246993,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.800858308774979},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F104<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.6915999999999998},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.255403215848929},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC104*Bilans!F104+CD104","v":10.865833333333335},{"v":0.1598777095287564,"d":"15.99%"},1.737204545454546,null,9.128628787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F104<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F104<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F104<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F104<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F104<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F104<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN104*Bilans!F104+CO104","v":4.162166666666666},4.005103773584905,147.45408513036017,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":10.755116625420698}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F116<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F116<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F116<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F116<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F116<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F116<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F116<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.766266666666666},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.210689589592145},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F119<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F119<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F119<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F119<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F119<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F119<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F119<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F119*BT119+BU119","v":4.084431666666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0384834883093665},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F136<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F136<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F136<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F136<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F136<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F136<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F136<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F136*BT136+BU136","v":4.808953333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7313635493020465},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F142<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F142<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F142<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F142<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F142<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F142<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F142<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F142*BT142+BU142","v":3.336078333333333},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.4957586962020497},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F152<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F152<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F152<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F152<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F152<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F152<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F152<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F152*BT152+BU152","v":3.9422},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.1120304681720627},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F169<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F169<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F169<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F169<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F169<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F169<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F169<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F169*BT169+BU169","v":4.295408333333334},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.93835972403739},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F175<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F175<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F175<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F175<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F175<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F175<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F175<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F175*BT175+BU175","v":4.537336666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8350074335005426},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F185<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F185<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F185<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F185<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F185<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F185<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F185<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F185*BT185+BU185","v":5.117838333333333},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6268678237448375},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F201<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F201<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F201<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F201<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F201<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F201<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F201<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F201*BT201+BU201","v":4.915073333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.6939821538697777},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F211<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F211<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F211<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F211<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F211<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F211<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F211<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F211*BT211+BU211","v":4.567656666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8228266963208501},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F217<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F217<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F217<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F217<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F217<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F217<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F217<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F217*BT217+BU217","v":5.036353333333334},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6531895124437732},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F234<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F234<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F234<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F234<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F234<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F234<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F234<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F234*BT234+BU234","v":4.775475},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7435012248264112},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F244<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F244<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F244<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F244<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F244<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F244<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F244<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F244*BT244+BU244","v":4.09517},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.033138187579003},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R250*Bilans!F250+S250","v":14.564944444444444},{"v":0.10214542389208352,"d":"10.21%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.4877424242424246},null,13.07720202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.18000000000000002},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.672999999999999},5.458924528301886,168.2956656123499,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":6.607613208640986},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":4.886666666666667},{"$f":"AJ250*Bilans!F250+AK250","v":12.400555555555556},{"v":0.11997385258887883,"d":"12.00%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":10.912813131313131},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.2533333333333334},{"$f":"AU250*Bilans!F250+AV250","v":4.395444444444444},4.229578616352201,130.3956016992567,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":8.528145493909927},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB250*Bilans!F250+BC250","v":14.564944444444444},{"v":0.10214542389208352,"d":"10.21%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":13.07720202020202},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W250<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W250<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W250<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W250<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W250<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.049999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.352407407407407},5.150429769392033,158.7849404650276,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.003388733216266},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1120000000000001},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F250<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.887999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.8978666666666664},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.1360521597184547},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.8333333333333334},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":4.886666666666667},{"$f":"CC250*Bilans!F250+CD250","v":12.400555555555556},{"v":0.11997385258887883,"d":"12.00%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":10.912813131313131},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F250<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F250<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F250<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F250<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F250<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F250<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.2533333333333334},{"$f":"CN250*Bilans!F250+CO250","v":4.395444444444444},4.229578616352201,130.3956016992567,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":8.528145493909927}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R260*Bilans!F260+S260","v":16.928024999999998},{"v":0.06221393759219352,"d":"6.22%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.0531590909090915},null,15.874865909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC260*Bilans!F260+AD260","v":6.45075},6.207325471698113,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ260*Bilans!F260+AK260","v":16.928024999999998},{"v":0.06221393759219352,"d":"6.22%"},1.0531590909090915,null,15.874865909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU260*Bilans!F260+AV260","v":6.45075},6.207325471698113,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB260*Bilans!F260+BC260","v":16.928024999999998},{"v":0.06221393759219352,"d":"6.22%"},1.0531590909090915,null,15.874865909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W260<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W260<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W260<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W260<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W260<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM260*Bilans!F260+BN260","v":4.915833333333332},4.730330188679244,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F260<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F260*BT260+BU260","v":4.34531},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9160995444808098},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC260*Bilans!F260+CD260","v":14.78195},{"v":0.07124628962410856,"d":"7.12%"},1.0531590909090915,null,13.72879090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F260<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F260<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F260<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F260<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F260<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F260<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN260*Bilans!F260+CO260","v":4.889349999999999},4.704846226415094,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A10'!$C$39+'251.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W277<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W277<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W277<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W277<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W277<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":2.1799074074074065},2.0976467505241083,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F277<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F277*BT277+BU277","v":4.779896666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.7418883905358988},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F277<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F277<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F277<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F277<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F277<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.4858875},{"v":0.07131145203784608,"d":"7.13%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.1756325757575763},null,15.310254924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC286*Bilans!F286+AD286","v":6.206625},5.972412735849057,139.38905494875644,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.572091461265245},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.4858875},{"v":0.07131145203784608,"d":"7.13%"},1.1756325757575763,null,15.310254924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU286*Bilans!F286+AV286","v":6.206625},5.972412735849057,139.38905494875644,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.572091461265245},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.4858875},{"v":0.07131145203784608,"d":"7.13%"},1.1756325757575763,null,15.310254924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W286<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W286<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W286<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W286<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W286<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM286*Bilans!F286+BN286","v":4.78523148148148},4.604656708595386,107.46724571159707,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.930174386671461},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F286<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F286*BT286+BU286","v":4.208238333333333},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9785111612328454},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC286*Bilans!F286+CD286","v":14.147224999999999},{"v":0.08309987122969885,"d":"8.31%"},1.1756325757575763,null,12.971592424242422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F286<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F286<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F286<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F286<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F286<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F286<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.739258333333333},4.560418396226415,106.43477578254716,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":5.987700009131261}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"R292*Bilans!F292+S292","v":17.319225},{"v":0.05455183211404987,"d":"5.46%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A10'!$C$39+'251.A10'!$C$40)","v":0.9447954545454553},null,16.374429545454543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AC292*Bilans!F292+AD292","v":6.66675},6.415174528301887,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ292*Bilans!F292+AK292","v":17.319225},{"v":0.05455183211404987,"d":"5.46%"},0.9447954545454553,null,16.374429545454543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.27000000000000013},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"AU292*Bilans!F292+AV292","v":6.66675},6.415174528301887,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.95},{"$f":"BB292*Bilans!F292+BC292","v":17.319225},{"v":0.05455183211404987,"d":"5.46%"},0.9447954545454553,null,16.374429545454543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W292<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W292<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W292<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W292<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W292<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.1499999999999986},{"$f":"BM292*Bilans!F292+BN292","v":5.031388888888888},4.841525157232703,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.1516},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F292<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.492},{"$f":"Bilans!F292*BT292+BU292","v":4.46659},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.8640722590674108},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.7019999999999997},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":6.200000000000003},{"$f":"CC292*Bilans!F292+CD292","v":15.343549999999999},{"v":0.06157606646085524,"d":"6.16%"},0.9447954545454553,null,14.398754545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.166},{"$f":"IF(Bilans!F292<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F292<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F292<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F292<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F292<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F292<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.8599999999999994},{"$f":"CN292*Bilans!F292+CO292","v":5.02215},4.8326349056603775,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R309*Bilans!F309+S309","v":9.92812962962963},{"v":0.3463177866379394,"d":"34.63%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.438287878787879},null,6.489841750841752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC309*Bilans!F309+AD309","v":3.3935185185185186},3.265461215932914,253.53872088812653,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":27.818973239853797},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ309*Bilans!F309+AK309","v":8.522796296296297},{"v":0.4034225105534947,"d":"40.34%"},3.438287878787879,null,5.0845084175084185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU309*Bilans!F309+AV309","v":2.828074074074074},2.828074074074074,219.57886984511785,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":32.121428153030344},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB309*Bilans!F309+BC309","v":9.92812962962963},{"v":0.3463177866379394,"d":"34.63%"},3.438287878787879,null,6.489841750841752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W309<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W309<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W309<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W309<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W309<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM309*Bilans!F309+BN309","v":3.3935185185185186},3.265461215932914,253.53872088812653,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":27.818973239853797},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F309<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F309*BT309+BU309","v":2.5826148148148147},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.2238824248458138},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC309*Bilans!F309+CD309","v":9.481777777777777},{"v":0.3626205928223834,"d":"36.26%"},3.438287878787879,null,6.043489898989899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F309<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F309<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F309<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F309<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F309<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F309<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN309*Bilans!F309+CO309","v":2.5826148148148147},2.485157651991614,192.95396595647034,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":36.55372853670561}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R315*Bilans!F315+S315","v":11.172533333333334},{"v":0.20570197041662783,"d":"20.57%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.2982121212121216},null,8.874321212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC315*Bilans!F315+AD315","v":4.635666666666666},4.460735849056603,224.2890426620926,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":13.188059750619951},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ315*Bilans!F315+AK315","v":10.037733333333332},{"v":0.22895727998473644,"d":"22.90%"},2.2982121212121216,null,7.73952121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU315*Bilans!F315+AV315","v":3.6719333333333335},3.533369811320755,177.6604038367067,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":16.649389690432983},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB315*Bilans!F315+BC315","v":11.172533333333334},{"v":0.20570197041662783,"d":"20.57%"},2.2982121212121216,null,8.874321212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W315<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W315<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W315<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W315<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W315<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM315*Bilans!F315+BN315","v":4.558148148148148},4.386142557651992,220.53843772060227,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":13.412343565181157},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F315<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F315*BT315+BU315","v":3.2737466666666664},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.5432775835723107},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC315*Bilans!F315+CD315","v":11.066666666666666},{"v":0.20766976998904713,"d":"20.77%"},2.2982121212121216,null,8.768454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F315<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F315<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F315<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F315<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F315<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F315<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN315*Bilans!F315+CO315","v":3.2737466666666664},3.1502090566037735,158.39480242716982,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":18.674459330173345}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.547383333333332},{"v":0.17659024942421042,"d":"17.66%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.0391553030303036},null,9.508228030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC325*Bilans!F325+AD325","v":4.960791666666666},4.773591981132075,210.34051931625217,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.799862170524095},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":10.366683333333333},{"v":0.1967027676512067,"d":"19.67%"},2.0391553030303036,null,8.327528030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU325*Bilans!F325+AV325","v":3.8976083333333333},3.7505287735849056,165.26091317911667,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.745831205893658},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.547383333333332},{"v":0.17659024942421042,"d":"17.66%"},2.0391553030303036,null,9.508228030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W325<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W325<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W325<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W325<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W325<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM325*Bilans!F325+BN325","v":4.834398148148148},4.651968029350105,204.98135890199165,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.082220498782695},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F325<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F325*BT325+BU325","v":3.4657616666666664},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.402371343565529},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.449166666666665},{"v":0.1781051287310841,"d":"17.81%"},2.0391553030303036,null,9.410011363636361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F325<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F325<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F325<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F325<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F325<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F325<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN325*Bilans!F325+CO325","v":3.4657616666666664},3.3349782075471697,146.95035747849917,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.458612394490823}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":11.4325},{"$f":"R342*Bilans!F342+S342","v":9.5040625},{"v":0.3960945727953258,"d":"39.61%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.764507575757576},null,5.739554924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.0625},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.5975},{"$f":"AC342*Bilans!F342+AD342","v":3.1105208333333336},2.9931426886792454,255.8293476790309,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":33.41037754429748},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ342*Bilans!F342+AK342","v":8.978125},{"v":0.4192977459945786,"d":"41.93%"},3.764507575757576,null,5.2136174242424245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":2.7794999999999996},{"$f":"AU342*Bilans!F342+AV342","v":2.4171875},2.4171875,206.6014105113636,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":41.371233002291824},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.11625000000000008},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.043750000000001},{"$f":"BB342*Bilans!F342+BC342","v":8.13796875},{"v":0.4625856514572602,"d":"46.26%"},3.764507575757576,null,4.373461174242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W342<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W342<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W342<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W342<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W342<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.0199999999999996},{"$f":"BM342*Bilans!F342+BN342","v":1.894537037037037},1.894537037037037,161.92952516835015,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":52.78441398492031},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.046499999999999986},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F342<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.7794999999999996},{"$f":"Bilans!F342*BT342+BU342","v":2.4171875},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.444518272425249},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC342*Bilans!F342+CD342","v":6.545},{"v":0.5751730444243813,"d":"57.52%"},3.764507575757576,null,2.780492424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F342<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F342<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F342<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F342<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F342<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F342<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.1475},{"$f":"CN342*Bilans!F342+CO342","v":1.9721875},1.9349764150943398,165.38595233704976,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":51.68126417078405}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.708356481481482},{"v":0.2511437797072718,"d":"25.11%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.6893371212121218},null,8.019019360269361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC352*Bilans!F352+AD352","v":4.192175925925926},4.033980607966457,240.69845473961314,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":17.30579486952045},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":9.524189814814815},{"v":0.2823691225713368,"d":"28.24%"},2.6893371212121218,null,6.834852693602693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU352*Bilans!F352+AV352","v":3.3687037037037038},3.241582809224319,193.41787899275778,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":21.536158419409965},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.708356481481482},{"v":0.2511437797072718,"d":"25.11%"},2.6893371212121218,null,8.019019360269361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W352<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W352<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W352<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W352<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W352<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM352*Bilans!F352+BN352","v":4.192175925925926},4.033980607966457,240.69845473961314,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":17.30579486952045},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F352<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F352*BT352+BU352","v":3.0224907407407406},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.7546971110281686},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.51388888888889},{"v":0.25578899963972623,"d":"25.58%"},2.6893371212121218,null,7.824551767676768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F352<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F352<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F352<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F352<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F352<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F352<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN352*Bilans!F352+CO352","v":3.0224907407407406},2.9084344863731655,173.53967572350868,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.0030302336794}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":9.869921296296297},{"v":0.3540213517304407,"d":"35.40%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.4941628787878787},null,6.375758417508418,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC358*Bilans!F358+AD358","v":3.3339351851851857},3.208126310272537,253.38919025133416,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":28.805208786797333},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":8.448087962962964},{"v":0.4136039887494714,"d":"41.36%"},3.4941628787878787,null,4.953925084175085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU358*Bilans!F358+AV358","v":2.787740740740741},2.787740740740741,220.18564751178457,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":33.14897502171001},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":9.869921296296297},{"v":0.3540213517304407,"d":"35.40%"},3.4941628787878787,null,6.375758417508418,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W358<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W358<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W358<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W358<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W358<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM358*Bilans!F358+BN358","v":3.3339351851851857},3.208126310272537,253.38919025133416,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":28.805208786797333},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F358<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F358*BT358+BU358","v":2.549798148148148},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.2653747582626873},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":9.404777777777777},{"v":0.3715306157519335,"d":"37.15%"},3.4941628787878787,null,5.910614898989898,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F358<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F358<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F358<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F358<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F358<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F358<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN358*Bilans!F358+CO358","v":2.549798148148148},2.4535793501048215,193.79239612533829,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":37.66364767370178}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R369*Bilans!F369+S369","v":10.111574074074074},{"v":0.32262009315257795,"d":"32.26%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A10'!$C$39+'251.A10'!$C$40)","v":3.26219696969697},null,6.849377104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC369*Bilans!F369+AD369","v":3.5812962962962964},3.4461530398322853,253.00402471888705,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":24.925516789795804},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ369*Bilans!F369+AK369","v":8.75824074074074},{"v":0.37247171735325757,"d":"37.25%"},3.26219696969697,null,5.49604377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU369*Bilans!F369+AV369","v":2.955185185185185},2.8436687631027255,208.77181997331815,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":30.206452512712183},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB369*Bilans!F369+BC369","v":10.111574074074074},{"v":0.32262009315257795,"d":"32.26%"},3.26219696969697,null,6.849377104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W369<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W369<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W369<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W369<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W369<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM369*Bilans!F369+BN369","v":3.5812962962962964},3.4461530398322853,253.00402471888705,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":24.925516789795804},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F369<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F369*BT369+BU369","v":2.686037037037037},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.0997511936069038},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC369*Bilans!F369+CD369","v":9.724444444444444},{"v":0.3354635823500084,"d":"33.55%"},3.26219696969697,null,6.462247474747474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F369<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F369<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F369<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F369<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F369<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F369<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN369*Bilans!F369+CO369","v":2.686037037037037},2.5846771488469598,189.75759744234801,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":33.233220440264546}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R370*Bilans!F370+S370","v":11.850366666666666},{"v":0.15440578363385257,"d":"15.44%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A10'!$C$39+'251.A10'!$C$40)","v":1.829765151515152},null,10.020601515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"AC370*Bilans!F370+AD370","v":5.223583333333333},5.026466981132075,196.22321800943396,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.08679200946687},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.17200000000000024},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.515999999999998},{"$f":"AJ370*Bilans!F370+AK370","v":10.632566666666666},{"v":0.1720906352039632,"d":"17.21%"},1.829765151515152,null,8.802801515151513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.11799999999999997},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.314},{"$f":"AU370*Bilans!F370+AV370","v":4.080016666666666},3.9260537735849055,153.26528721320756,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":11.633681715544704},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB370*Bilans!F370+BC370","v":11.850366666666666},{"v":0.15440578363385257,"d":"15.44%"},1.829765151515152,null,10.020601515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W370<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W370<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W370<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W370<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W370<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.12},{"$f":"BM370*Bilans!F370+BN370","v":5.057685185185186},4.866829140461216,189.99127598532496,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":9.38484970024478},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F370<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":2.9692},{"$f":"Bilans!F370*BT370+BU370","v":3.620963333333333},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.2994009453178412},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC370*Bilans!F370+CD370","v":11.758333333333333},{"v":0.15561432897364866,"d":"15.56%"},1.829765151515152,null,9.92856818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.10039999999999996},{"$f":"IF(Bilans!F370<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F370<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F370<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F370<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F370<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F370<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":2.9692},{"$f":"CN370*Bilans!F370+CO370","v":3.620963333333333},3.4843232075471695,136.02100937622643,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.108560050074425}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$5,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$5,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$6,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$6,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R371*Bilans!F371+S371","v":10.91414351851852},{"v":0.22830918781636825,"d":"22.83%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A10'!$C$39+'251.A10'!$C$40)","v":2.4917992424242428},null,8.422344276094277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$10,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$10,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$11,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$11,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"AC371*Bilans!F371+AD371","v":4.402824074074074},4.236679769392033,232.7073393879836,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.168570855179185},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$27,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$27,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$16,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$16,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$28,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$28,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$17,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$17,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":9.497777777777777},{"$f":"AJ371*Bilans!F371+AK371","v":9.788310185185185},{"v":0.2545688883251405,"d":"25.46%"},2.4917992424242428,null,7.296510942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$21,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$21,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.09777777777777777},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$22,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$22,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":3.3544444444444443},{"$f":"AU371*Bilans!F371+AV371","v":3.511296296296296},3.3787945492662472,185.5864338812655,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.01991267467955},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$16,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$16,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$5,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$5,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$5,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$17,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$17,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$6,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$6,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$6,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB371*Bilans!F371+BC371","v":10.91414351851852},{"v":0.22830918781636825,"d":"22.83%"},2.4917992424242428,null,8.422344276094277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A10'!$O$3,'251.A10'!$N$21,IF(Bilans!W371<='251.A10'!$P$3,'251.A10'!$O$21,IF(Bilans!W371<='251.A10'!$Q$3,'251.A10'!$P$10,IF(Bilans!W371<='251.A10'!$R$3,'251.A10'!$Q$10,IF(Bilans!W371<='251.A10'!$S$3,'251.A10'!$R$10,IF(Bilans!W371<='251.A10'!$U$3,'251.A10'!$S$10,0))))))","v":0.14444444444444443},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$22,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$22,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$11,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$11,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$11,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$11,0))))))","v":4.171111111111111},{"$f":"BM371*Bilans!F371+BN371","v":4.402824074074074},4.236679769392033,232.7073393879836,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.168570855179185},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$32,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$32,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$32,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$32,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$32,'251.A10'!$V$32))))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$N$33,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$O$33,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$33,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$V$3,'251.A10'!$S$33,IF(Bilans!F371<='251.A10'!$W$3,'251.A10'!$V$33,'251.A10'!$V$33))))))))","v":3.0108888888888887},{"$f":"Bilans!F371*BT371+BU371","v":3.1385092592592594},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.652866639492723},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$57,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$57,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$27,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$27,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$16,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$58,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$58,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$28,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$28,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$17,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC371*Bilans!F371+CD371","v":10.786111111111111},{"v":0.23101924472642993,"d":"23.10%"},2.4917992424242428,null,8.294311868686869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$62,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$62,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$32,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$32,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$21,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$21,0))))))","v":0.07955555555555557},{"$f":"IF(Bilans!F371<='251.A10'!$O$3,'251.A10'!$D$63,IF(Bilans!F371<='251.A10'!$P$3,'251.A10'!$E$63,IF(Bilans!F371<='251.A10'!$Q$3,'251.A10'!$P$33,IF(Bilans!F371<='251.A10'!$R$3,'251.A10'!$Q$33,IF(Bilans!F371<='251.A10'!$S$3,'251.A10'!$R$22,IF(Bilans!F371<='251.A10'!$U$3,'251.A10'!$S$22,0))))))","v":3.0108888888888887},{"$f":"CN371*Bilans!F371+CO371","v":3.1385092592592594},3.020074947589099,165.88310754169052,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.279067039057754}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.357988421882579},{"$f":"SUM(AF7:AF372)/229","v":4.199514706826996},{"$f":"SUM(AG7:AG372)/Z373","v":3.9574040178133703},{"$f":"SUM(AH7:AH372)","v":3716.370873634068},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.612045522058001},{"$f":"SUM(AX7:AX372)/229","v":3.4863910040566655},{"$f":"SUM(AY7:AY372)/AR373","v":3.2143614770163467},{"$f":"SUM(AZ7:AZ372)","v":4588.176973309257},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.111671838104478},{"$f":"SUM(BP7:BP372)/229","v":3.960304683490031},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.7178809866663083},{"$f":"SUM(BR7:BR372)","v":4239.631066195012},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1328.0953134550155},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":879.4513799410948},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.646773286706},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.186787092132272},{"$f":"SUM(CQ7:CQ372)/229","v":3.0607125843711636},{"$f":"SUM(CR7:CR372)/CK373","v":2.8503117360898953},{"$f":"SUM(CS7:CS372)","v":5252.917733208915}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6386172971370287},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A13","index":38,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4908.1021800285425},null,null,"COP",{"$f":"K13","v":3.66533851850792},{"$f":"L13","v":3.1632701327449015},{"$f":"M13","v":3.4195442826784235},{"$f":"N13","v":3.1375757848393695},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999616798140089},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9996168363384849},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.66533851850792},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":3.8320185991103095E-4},{"$f":"1-N3","v":3.8316366151514014E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.665622108653366},{"$f":"L14","v":3.1635537228903474},{"$f":"M14","v":3.419927631438292},{"$f":"N14","v":3.137959095371552}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.665622108653366},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R7*Bilans!F7+S7","v":11.546217592592594},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.28043192537617717,"d":"28.04%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":8.308289562289563},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC7*Bilans!F7+AD7","v":3.3174212962962963},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.1922355870020964},{"$f":"AF7*Z7","v":232.5029965404755},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":26.69466939825443},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ7*Bilans!F7+AK7","v":11.155333333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2902582947143098,"d":"29.03%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":7.917405303030303},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU7*Bilans!F7+AV7","v":2.8111064814814815},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.7050269916142557},{"$f":"AX7*AR7","v":197.01768999568802},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":31.50270732992213},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB7*Bilans!F7+BC7","v":11.546217592592594},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.28043192537617717,"d":"28.04%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":8.308289562289563},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W7<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W7<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W7<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W7<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W7<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM7*Bilans!F7+BN7","v":3.3174212962962963},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.1922355870020964},{"$f":"BP7*BJ7","v":232.5029965404755},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":26.69466939825443},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F7<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F7*BT7+BU7","v":2.679587962962963},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.107211491732988},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC7*Bilans!F7+CD7","v":11.177888888888889},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.28967259045861643,"d":"28.97%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":7.9399608585858585},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F7<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F7<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F7<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F7<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F7<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F7<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN7*Bilans!F7+CO7","v":2.679587962962963},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.5784714360587},{"$f":"CQ7*CK7","v":187.80015416740517},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":33.048911244337575}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R8*Bilans!F8+S8","v":12.507833333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.18635897261958267,"d":"18.64%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":10.176886363636363},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC8*Bilans!F8+AD8","v":4.1747499999999995},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.017212264150943},{"$f":"AF8*Z8","v":205.1444222855918},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.872912240093795},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ8*Bilans!F8+AK8","v":12.270999999999999},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.18995574685819985,"d":"19.00%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":9.940053030303028},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU8*Bilans!F8+AV8","v":3.41825},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.2892594339622643},{"$f":"AX8*AR8","v":167.97051834905665},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.164467307637405},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB8*Bilans!F8+BC8","v":12.507833333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.18635897261958267,"d":"18.64%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":10.176886363636363},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W8<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W8<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W8<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W8<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W8<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM8*Bilans!F8+BN8","v":3.801287037037037},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.6578422431865825},{"$f":"BP8*BJ8","v":186.79270211501813},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.33412309287987},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F8<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F8*BT8+BU8","v":3.2190499999999997},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.5864918257336504},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC8*Bilans!F8+CD8","v":12.44625},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.1872810661602467,"d":"18.73%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":10.115303030303028},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F8<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F8<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F8<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F8<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F8<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F8<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN8*Bilans!F8+CO8","v":3.2190499999999997},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":3.0975764150943395},{"$f":"CQ8*CK8","v":158.18196360463125},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":19.288513808214088}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3318.10930770134},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R9*Bilans!F9+S9","v":12.511366666666667},{"v":0.18612590102914903,"d":"18.61%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.3286893939393942},null,10.182677272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC9*Bilans!F9+AD9","v":4.17885},4.021157547169811,205.12801991578044,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.842555166553957},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ9*Bilans!F9+AK9","v":12.2746},{"v":0.189716112454939,"d":"18.97%"},2.3286893939393942,null,9.945910606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU9*Bilans!F9+AV9","v":3.42095},3.2918575471698115,167.92483571578046,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.130873487701955},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB9*Bilans!F9+BC9","v":12.511366666666667},{"v":0.18612590102914903,"d":"18.61%"},2.3286893939393942,null,10.182677272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W9<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W9<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W9<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W9<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W9<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM9*Bilans!F9+BN9","v":3.8031574074074075},3.659642033542977,186.68632480455497,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.30876795605365},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F9<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F9*BT9+BU9","v":3.22143},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.5845809195381886},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC9*Bilans!F9+CD9","v":12.44975},{"v":0.1870470807798867,"d":"18.70%"},2.3286893939393942,null,10.121060606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F9<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F9<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F9<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F9<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F9<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F9<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN9*Bilans!F9+CO9","v":3.22143},3.099866603773585,158.13095880380789,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":19.25381326235678}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":12.00500925925926},{"v":0.23121093320261724,"d":"23.12%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.7756893939393943},null,9.229319865319866,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.7003796296296296},3.560742662473795,219.84089938888894,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":20.28678272332306},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":11.701333333333332},{"v":0.2372113771028425,"d":"23.72%"},2.7756893939393943,null,8.925643939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU10*Bilans!F10+AV10","v":3.087898148148148},2.9713736897274634,183.4531518535354,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":24.31064560375046},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":12.00500925925926},{"v":0.23121093320261724,"d":"23.12%"},2.7756893939393943,null,9.229319865319866,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W10<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W10<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W10<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W10<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W10<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.7003796296296296},3.560742662473795,219.84089938888894,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":20.28678272332306},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F10<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.9260462962962963},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":2.8454937716353883},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":11.814888888888888},{"v":0.23493148518305107,"d":"23.49%"},2.7756893939393943,null,9.039199494949493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F10<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F10<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F10<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F10<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F10<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F10<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.9260462962962963},2.8156294549266248,173.837474479798,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":25.65536903333582}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6670421752066957},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":12.118726851851852},{"v":0.21958721050270902,"d":"21.96%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6611174242424247},null,9.457609427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.795300925925926},3.6520820230607964,215.43797857763963,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":18.898488966668225},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":11.836666666666666},{"v":0.2248198330815904,"d":"22.48%"},2.6611174242424247,null,9.17554924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU11*Bilans!F11+AV11","v":3.1565046296296297},3.037391247379455,179.17709031529927,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":22.723062719604737},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":12.118726851851852},{"v":0.21958721050270902,"d":"21.96%"},2.6611174242424247,null,9.457609427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W11<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W11<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W11<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W11<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W11<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.795300925925926},3.6520820230607964,215.43797857763963,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":18.898488966668225},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F11<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.987134259259259},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.7873024072552317},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":11.972777777777777},{"v":0.22226399534297084,"d":"22.23%"},2.6611174242424247,null,9.311660353535352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F11<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F11<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F11<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F11<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F11<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F11<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.987134259259259},2.874412211740042,169.56288292155043,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":24.01145929462945}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":12.226282407407409},{"v":0.20879231337991816,"d":"20.88%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.552753787878788},null,9.673528619528621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.885078703703704},3.738471960167715,210.81141425059565,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.647846931057657},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":11.964666666666666},{"v":0.2133577022242259,"d":"21.34%"},2.552753787878788,null,9.411912878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU12*Bilans!F12+AV12","v":3.2213935185185183},3.0998314989517817,174.7986528173004,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":21.283731367785933},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":2.4861182659932664},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.06663552188552169,0.02610338772267282,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":54.91776435815151},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":1.471962914575778},null,{"$f":"IF(Bilans!W12<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W12<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W12<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W12<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W12<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W12<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.885078703703704},2.8588314989517825,157.00063459909504,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":24.19773751639827},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F12<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F12*BT12+BU12","v":3.044912037037037},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.73441282058508},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":12.12211111111111},{"v":0.21058656899613282,"d":"21.06%"},2.552753787878788,null,9.569357323232321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":1.471962914575778},null,{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F12<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F12<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F12<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F12<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F12<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F12<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN12*Bilans!F12+CO12","v":3.044912037037037},2.9300096960167714,165.22244766483232,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":24.239521722930444}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":3978.9956110008156},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.66533851850792},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.1632701327449015},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4195442826784235},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1375757848393695},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R13*Bilans!F13+S13","v":12.532566666666668},{"v":0.18473023132217714,"d":"18.47%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.31514393939394},null,10.217422727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC13*Bilans!F13+AD13","v":4.20345},4.044829245283019,205.02062766741,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.661656343786362},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ13*Bilans!F13+AK13","v":12.296199999999999},{"v":0.18828125269546203,"d":"18.83%"},2.31514393939394,null,9.98105606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU13*Bilans!F13+AV13","v":3.43715},3.3074462264150943,167.6448275552316,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":17.930418910518533},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB13*Bilans!F13+BC13","v":12.532566666666668},{"v":0.18473023132217714,"d":"18.47%"},2.31514393939394,null,10.217422727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W13<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W13<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W13<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W13<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W13<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM13*Bilans!F13+BN13","v":3.8143796296296295},3.6704407756813415,186.04396527339435,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.15715931355079},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F13<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F13*BT13+BU13","v":3.23571},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.5731745155245394},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC13*Bilans!F13+CD13","v":12.470749999999999},{"v":0.18564592661980556,"d":"18.56%"},2.31514393939394,null,10.15560606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F13<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F13<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F13<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F13<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F13<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F13<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN13*Bilans!F13+CO13","v":3.23571},3.113607735849057,157.81971836222988,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":19.04668198271439}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.665622108653366},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.1635537228903474},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.419927631438292},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.137959095371552},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.755726851851852},{"v":0.2574783112192578,"d":"25.75%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.026844696969697},null,8.728882154882156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.492300925925926},3.3605159853249478,227.73514179204787,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.594130777121357},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.404666666666666},{"v":0.26540404778479837,"d":"26.54%"},3.026844696969697,null,8.377821969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU14*Bilans!F14+AV14","v":2.93750462962963},2.8266553983228513,191.55652606487044,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.05027230535711},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.755726851851852},{"v":0.2574783112192578,"d":"25.75%"},3.026844696969697,null,8.728882154882156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W14<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W14<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W14<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W14<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W14<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.492300925925926},3.3605159853249478,227.73514179204787,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.594130777121357},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F14<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.7921342592592593},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":2.9819649553086927},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.468777777777778},{"v":0.26392042427002077,"d":"26.39%"},3.026844696969697,null,8.44193308080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F14<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F14<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F14<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F14<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F14<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F14<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.7921342592592593},2.6867707023060796,182.0768327019964,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":29.510688637593688}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.057969387964779},{"$nulls":4},{"$f":"F11","v":3.6670421752066957},{"$f":"F15","v":3.057969387964779},{"$f":"F28","v":3.3688563838294185},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.928263888888889},{"v":0.23918077183838363,"d":"23.92%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.853011363636364},null,9.075252525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.6363194444444447},3.4990998427672957,222.52843550064324,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":21.26467291013851},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":11.61},{"v":0.24573741288857573,"d":"24.57%"},2.853011363636364,null,8.756988636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU15*Bilans!F15+AV15","v":3.0415972222222223},2.9268199685534593,186.13377664558323,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":25.422545436963922},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.928263888888889},{"v":0.23918077183838363,"d":"23.92%"},2.853011363636364,null,9.075252525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W15<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W15<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W15<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W15<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W15<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.6363194444444447},3.4990998427672957,222.52843550064324,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":21.26467291013851},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F15<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.8848194444444446},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":2.88615862169888},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":11.708333333333332},{"v":0.24367356842445817,"d":"24.37%"},2.853011363636364,null,8.855321969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F15<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F15<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F15<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F15<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F15<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F15<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.8848194444444446},2.7759583333333335,176.5395938068182,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":26.804153629718375}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6573449018264843},{"$f":"F19","v":3.6573449018264843},{"$f":"F19","v":3.6573449018264843},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":11.92938425925926},{"v":0.23906368625388383,"d":"23.91%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.851882575757576},null,9.077501683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.6372546296296298},3.499999737945493,222.49084697786836,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.250149383264198},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.611333333333333},{"v":0.2456119804579643,"d":"24.56%"},2.851882575757576,null,8.759450757575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.042273148148148},2.927470387840671,186.0958328173004,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.406069889433564},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":11.92938425925926},{"v":0.23906368625388383,"d":"23.91%"},2.851882575757576,null,9.077501683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W16<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W16<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W16<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W16<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W16<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.6372546296296298},3.499999737945493,222.49084697786836,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.250149383264198},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F16<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.8854212962962964},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.885556616052967},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.709888888888889},{"v":0.24354480241598445,"d":"24.35%"},2.851882575757576,null,8.858006313131312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F16<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F16<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F16<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F16<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F16<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F16<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.8854212962962964},2.776537473794549,176.50120584665046,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.787146931995892}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":709.0542137982176},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.538935185185187},{"v":0.2812447682071861,"d":"28.12%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.245265151515152},null,8.293670033670034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.3113425925925926},3.1863862683438153,232.63806145178202,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.80833169808994},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.146666666666667},{"v":0.2911422085689431,"d":"29.11%"},3.245265151515152,null,7.901401515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU17*Bilans!F17+AV17","v":2.806712962962963},2.700799266247379,197.1853544287212,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.628303912674358},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.538935185185187},{"v":0.2812447682071861,"d":"28.12%"},3.245265151515152,null,8.293670033670034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W17<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W17<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W17<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W17<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W17<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.3113425925925926},3.1863862683438153,232.63806145178202,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.80833169808994},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F17<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.6756759259259257},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.1117544658352645},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.167777777777777},{"v":0.2905918452257125,"d":"29.06%"},3.245265151515152,null,7.922512626262625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F17<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F17<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F17<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F17<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F17<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F17<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.6756759259259257},2.5747070230607965,187.9793597536688,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":33.177250551191335}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4908.1021800285425},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.91537962962963},{"v":0.24052883863772534,"d":"24.05%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.8659924242424246},null,9.049387205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.625564814814815},3.4887510482180297,222.95719903440073,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.432231989259723},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.594666666666665},{"v":0.24718195931253664,"d":"24.72%"},2.8659924242424246,null,8.72867424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.033824074074074},2.9193401467505242,186.5675977311798,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.61254189629433},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.91537962962963},{"v":0.24052883863772534,"d":"24.05%"},2.8659924242424246,null,9.049387205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W18<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W18<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W18<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W18<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W18<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.625564814814815},3.4887510482180297,222.95719903440073,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.432231989259723},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F18<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.877898148148148},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.893099784294138},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.690444444444443},{"v":0.2451568405172489,"d":"24.52%"},2.8659924242424246,null,8.824452020202019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F18<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F18<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F18<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F18<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F18<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F18<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.877898148148148},2.76929821802935,176.97879999151903,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":27.000241913776215}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6573449018264843},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5389.119394973882},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.528851851851853},{"v":0.2823719381823205,"d":"28.24%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.2554242424242426},null,8.27342760942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.3029259259259263},3.1782872117400425,232.82167353840296,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.9664009458115},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.134666666666666},{"v":0.2923683608930885,"d":"29.24%"},3.2554242424242426,null,7.879242424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU19*Bilans!F19+AV19","v":2.8006296296296296},2.6949454926624736,197.4150471294073,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.80285742553294},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.528851851851853},{"v":0.2823719381823205,"d":"28.24%"},3.2554242424242426,null,8.27342760942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W19<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W19<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W19<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W19<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W19<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.3029259259259263},3.1782872117400425,232.82167353840296,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.9664009458115},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F19<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.670259259259259},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1180667130942132},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.153777777777778},{"v":0.29186741096009505,"d":"29.19%"},3.2554242424242426,null,7.898353535353536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F19<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F19<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F19<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F19<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F19<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F19<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.670259259259259},2.5694947589098533,188.22530188831715,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":33.35557193706429}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5703.345508252998},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.446504629629631},{"v":0.2916514918339024,"d":"29.17%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.338390151515152},null,8.10811447811448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.234189814814815},3.1121449161425576,234.1733442151468,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.288094665308744},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.036666666666665},{"v":0.30248174130309446,"d":"30.25%"},3.338390151515152,null,7.698276515151513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.750949074074074},2.6471396750524105,199.1840248493187,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":33.257274192853835},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.446504629629631},{"v":0.2916514918339024,"d":"29.17%"},3.338390151515152,null,8.10811447811448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W20<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W20<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W20<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W20<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W20<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.234189814814815},3.1121449161425576,234.1733442151468,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.288094665308744},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F20<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.626023148148148},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.1705914388071452},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.039444444444444},{"v":0.30240562994953823,"d":"30.24%"},3.338390151515152,null,7.701054292929292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F20<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F20<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F20<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F20<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F20<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F20<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.626023148148148},2.526927935010482,190.13869246986377,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":34.83939877360801}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6166.611955648008},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R21*Bilans!F21+S21","v":12.15625925925926},{"v":0.21579854249200023,"d":"21.58%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6233030303030307},null,9.532956228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC21*Bilans!F21+AD21","v":3.82662962962963},3.6822285115303988,213.87454388717367,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.45540096807287},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ21*Bilans!F21+AK21","v":11.881333333333332},{"v":0.22079197314861107,"d":"22.08%"},2.6233030303030307,null,9.258030303030301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU21*Bilans!F21+AV21","v":3.179148148148148},3.0591802935010484,177.686090880122,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":22.21412179619885},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB21*Bilans!F21+BC21","v":12.15625925925926},{"v":0.21579854249200023,"d":"21.58%"},2.6233030303030307,null,9.532956228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W21<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W21<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W21<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W21<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W21<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM21*Bilans!F21+BN21","v":3.82662962962963},3.6822285115303988,213.87454388717367,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.45540096807287},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F21<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F21*BT21+BU21","v":3.007296296296296},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.7686152913771873},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC21*Bilans!F21+CD21","v":12.024888888888889},{"v":0.21815611391860656,"d":"21.82%"},2.6233030303030307,null,9.401585858585857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F21<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F21<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F21<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F21<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F21<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F21<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN21*Bilans!F21+CO21","v":3.007296296296296},2.8938134171907754,168.08110163674482,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":23.48354708450215}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.006689814814816},{"v":0.23103755114073438,"d":"23.10%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.7739962121212125},null,9.232693602693605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.7017824074074075},3.56209250524109,219.77948844041836,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.265747752368465},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.703333333333333},{"v":0.23702616452189226,"d":"23.70%"},2.7739962121212125,null,8.929337121212122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.088912037037037},2.972349318658281,183.39260189334385,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.286670388527575},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.006689814814816},{"v":0.23103755114073438,"d":"23.10%"},2.7739962121212125,null,9.232693602693605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W22<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W22<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W22<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W22<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W22<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.7017824074074075},3.56209250524109,219.77948844041836,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.265747752368465},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F22<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F22*BT22+BU22","v":2.926949074074074},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.844616117641818},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":11.817222222222222},{"v":0.23474181664323174,"d":"23.47%"},2.7739962121212125,null,9.043226010101009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F22<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F22<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F22<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F22<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F22<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F22<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN22*Bilans!F22+CO22","v":2.926949074074074},2.8164981656184485,173.77665659221938,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":25.63057525228922}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.589351851851852},{"v":0.2756383392104241,"d":"27.56%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.1944696969696973},null,8.394882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.353425925925926},3.226881551362683,231.6607601010101,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.029887462368475},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.206666666666667},{"v":0.28505083554161487,"d":"28.51%"},3.1944696969696973,null,8.01219696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.83712962962963},2.730068134171908,195.99407323232327,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.766764603785738},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.589351851851852},{"v":0.2756383392104241,"d":"27.56%"},3.1944696969696973,null,8.394882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W23<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W23<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W23<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W23<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W23<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.353425925925926},3.226881551362683,231.6607601010101,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.029887462368475},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F23<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.7027592592592593},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0805727454652447},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.237777777777778},{"v":0.28426168946734504,"d":"28.43%"},3.1944696969696973,null,8.04330808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F23<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F23<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F23<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F23<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F23<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F23<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.7027592592592593},2.600768343815514,186.71152373737377,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.29636497079798}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R24*Bilans!F24+S24","v":11.466111111111111},{"v":0.28942998471560905,"d":"28.94%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.318636363636364},null,8.147474747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC24*Bilans!F24+AD24","v":3.2505555555555556},3.1278930817610062,233.8754092624357,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":27.96833566546054},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ24*Bilans!F24+AK24","v":11.059999999999999},{"v":0.3000575373993096,"d":"30.01%"},3.318636363636364,null,7.741363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU24*Bilans!F24+AV24","v":2.762777777777778},2.6585220125786164,198.78010771869643,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":32.90624009221991},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB24*Bilans!F24+BC24","v":11.466111111111111},{"v":0.28942998471560905,"d":"28.94%"},3.318636363636364,null,8.147474747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W24<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W24<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W24<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W24<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W24<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM24*Bilans!F24+BN24","v":3.2505555555555556},3.1278930817610062,233.8754092624357,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":27.96833566546054},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F24<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F24*BT24+BU24","v":2.6365555555555558},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.1579256860656226},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC24*Bilans!F24+CD24","v":11.066666666666666},{"v":0.2998767798466594,"d":"29.99%"},3.318636363636364,null,7.748030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F24<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F24<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F24<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F24<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F24<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F24<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN24*Bilans!F24+CO24","v":2.6365555555555558},2.537062893081761,189.6984989365352,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":34.48159045442489}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.890731481481483},{"v":0.24311588921824565,"d":"24.31%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.890825757575758},null,8.999905723905725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.6049907407407407},3.468953354297694,223.75947500924343,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.75556547183982},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":11.565333333333333},{"v":0.24995611231056244,"d":"25.00%"},2.890825757575758,null,8.674507575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU25*Bilans!F25+AV25","v":3.0189537037037035},2.9050309224318656,187.38453005822376,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":25.978739584295038},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.890731481481483},{"v":0.24311588921824565,"d":"24.31%"},2.890825757575758,null,8.999905723905725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W25<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W25<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W25<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W25<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W25<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.6049907407407407},3.468953354297694,223.75947500924343,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.75556547183982},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F25<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.864657407407407},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":2.9064719886219152},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":11.656222222222222},{"v":0.24800709033021773,"d":"24.80%"},2.890825757575758,null,8.765396464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F25<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F25<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F25<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F25<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F25<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F25<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.864657407407407},2.7565571278825995,177.80745740032404,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":27.378007535128443}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12166.174810372133},null,{"$f":"F26/F28","v":3611.366417627664},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":9.984802083333333},{"v":0.4220178944306551,"d":"42.20%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.213765151515152},null,5.771036931818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC26*Bilans!F26+AD26","v":2.7440416666666665},2.7440416666666665,264.12498658333334,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":41.04062316837997},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":9.41371875},{"v":0.44761961382319315,"d":"44.76%"},4.213765151515152,null,5.199953598484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.2793416666666664},2.2793416666666664,219.3957527833333,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":49.40776613130254},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":9.5199375},{"v":0.44262529575589676,"d":"44.26%"},4.213765151515152,null,5.306172348484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W26<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W26<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W26<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W26<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W26<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM26*Bilans!F26+BN26","v":1.6283981481481484},1.6283981481481484,156.7398353518519,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":69.15825845667463},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F26<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.2793416666666664},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.34006730744623},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.51403125},{"v":0.6468751821715857,"d":"64.69%"},4.213765151515152,null,2.3002660984848484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F26<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F26<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F26<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F26<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F26<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN26*Bilans!F26+CO26","v":1.8726979166666664},1.6253604559748425,156.44744532940248,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":69.28751070940481}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1.471962914575778},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R27*Bilans!F27+S27","v":9.596875},{"v":0.45871939847843457,"d":"45.87%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.402272727272727},null,5.194602272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC27*Bilans!F27+AD27","v":2.6674999999999995},2.6674999999999995,268.82579999999996,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":44.20261395586607},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ27*Bilans!F27+AK27","v":9.011875},{"v":0.48849686966061195,"d":"48.85%"},4.402272727272727,null,4.6096022727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU27*Bilans!F27+AV27","v":2.2195},2.2195,223.67717454545456,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":53.12479059575252},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB27*Bilans!F27+BC27","v":9.13375},{"v":0.4819786754917452,"d":"48.20%"},4.402272727272727,null,4.731477272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W27<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W27<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W27<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W27<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W27<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM27*Bilans!F27+BN27","v":1.4722222222222225},1.4722222222222225,148.36787878787882,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":80.09013241852485},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F27<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.2195},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.4240707366524},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC27*Bilans!F27+CD27","v":6.373125000000001},{"v":0.6907557481255627,"d":"69.08%"},4.402272727272727,null,1.9708522727272735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F27<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F27<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F27<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F27<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F27<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F27<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN27*Bilans!F27+CO27","v":1.8431249999999997},1.5996933962264146,161.2141919382504,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":73.7081699564534}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.3688563838294185},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R28*Bilans!F28+S28","v":10.289104166666666},{"v":0.39516500888056966,"d":"39.52%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.0658939393939395},null,6.223210227272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC28*Bilans!F28+AD28","v":2.8040833333333333},2.6982688679245284,250.1432606981132,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":40.19797939820064},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ28*Bilans!F28+AK28","v":9.728937499999999},{"v":0.41791757212891334,"d":"41.79%"},4.0658939393939395,null,5.663043560606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU28*Bilans!F28+AV28","v":2.326283333333333},2.326283333333333,215.6583078969697,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":46.62585799822451},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB28*Bilans!F28+BC28","v":9.822875},{"v":0.41392096910466025,"d":"41.39%"},4.0658939393939395,null,5.75698106060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W28<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W28<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W28<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W28<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W28<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM28*Bilans!F28+BN28","v":1.7509074074074076},1.7509074074074076,162.3180303771044,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":61.94785395547666},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F28<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.326283333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.277197174319552},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC28*Bilans!F28+CD28","v":6.624562500000001},{"v":0.6137603712537906,"d":"61.38%"},4.0658939393939395,null,2.558668560606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F28<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F28<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F28<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F28<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F28<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F28<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN28*Bilans!F28+CO28","v":1.8958958333333331},1.6454944968553455,152.54571692138362,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":65.91632884274024}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R29*Bilans!F29+S29","v":11.289652777777778},{"v":0.3097013276996177,"d":"30.97%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.496420454545455},null,7.793232323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC29*Bilans!F29+AD29","v":3.103263888888889},2.9861595911949683,236.0192673617067,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":30.967581632864313},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ29*Bilans!F29+AK29","v":10.85},{"v":0.32225073313783,"d":"32.23%"},3.496420454545455,null,7.3535795454545445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU29*Bilans!F29+AV29","v":2.6563194444444442},2.556080974842767,202.0268309766295,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":36.17809522438126},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB29*Bilans!F29+BC29","v":11.289652777777778},{"v":0.3097013276996177,"d":"30.97%"},3.496420454545455,null,7.793232323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W29<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W29<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W29<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W29<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W29<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM29*Bilans!F29+BN29","v":3.103263888888889},2.9861595911949683,236.0192673617067,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":30.967581632864313},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F29<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F29*BT29+BU29","v":2.5417638888888887},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.275696278487759},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC29*Bilans!F29+CD29","v":10.821666666666665},{"v":0.3230944513672067,"d":"32.31%"},3.496420454545455,null,7.32524621212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F29<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F29<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F29<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F29<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F29<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F29<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN29*Bilans!F29+CO29","v":2.5417638888888887},2.4458482704402513,193.3142885495283,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":37.80861716840907}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.646773286706},null,{"$f":"F30/F32","v":4019.9720125177114},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R30*Bilans!F30+S30","v":11.689625000000001},{"v":0.2646315157088599,"d":"26.46%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.093443181818182},null,8.596181818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC30*Bilans!F30+AD30","v":3.437125},3.307422169811321,229.42354825536023,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.53830654933868},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ30*Bilans!F30+AK30","v":11.325999999999999},{"v":0.27312759860658503,"d":"27.31%"},3.093443181818182,null,8.232556818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU30*Bilans!F30+AV30","v":2.897625},2.7882806603773584,193.41263672791595,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.107019334246402},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB30*Bilans!F30+BC30","v":11.689625000000001},{"v":0.2646315157088599,"d":"26.46%"},3.093443181818182,null,8.596181818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W30<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W30<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W30<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W30<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W30<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM30*Bilans!F30+BN30","v":3.437125},3.307422169811321,229.42354825536023,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.53830654933868},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F30<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F30*BT30+BU30","v":2.756625},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.0203769143891193},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC30*Bilans!F30+CD30","v":11.376999999999999},{"v":0.27190324178765773,"d":"27.19%"},3.093443181818182,null,8.283556818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F30<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F30<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F30<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F30<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F30<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F30<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN30*Bilans!F30+CO30","v":2.756625},2.6526014150943396,184.00107319618354,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.595828920653233}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":1.471962914575778},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R31*Bilans!F31+S31","v":11.771412037037038},{"v":0.25579273388722285,"d":"25.58%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.011041666666667},null,8.76037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC31*Bilans!F31+AD31","v":3.5053935185185185},3.3731145178197064,227.30958765425487,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":23.37445234335469},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ31*Bilans!F31+AK31","v":11.423333333333332},{"v":0.2635869565217392,"d":"26.36%"},3.011041666666667,null,8.412291666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU31*Bilans!F31+AV31","v":2.9469675925925927},2.835761268343816,191.0980849265057,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":27.80371726830963},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB31*Bilans!F31+BC31","v":11.771412037037038},{"v":0.25579273388722285,"d":"25.58%"},3.011041666666667,null,8.76037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W31<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W31<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W31<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W31<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W31<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM31*Bilans!F31+BN31","v":3.5053935185185185},3.3731145178197064,227.30958765425487,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":23.37445234335469},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F31<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F31*BT31+BU31","v":2.8005601851851853},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.972993244591654},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC31*Bilans!F31+CD31","v":11.490555555555556},{"v":0.26204491611468356,"d":"26.20%"},3.011041666666667,null,8.479513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F31<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F31<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F31<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F31<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F31<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F31<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN31*Bilans!F31+CO31","v":2.8005601851851853},2.694878668763103,181.60419865339722,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":29.25723724016219}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":11.59551388888889},{"v":0.27495645248559747,"d":"27.50%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.188261363636364},null,8.407252525252526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.3585694444444445},3.2318309748427674,231.53454089686971,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.936082143170143},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.213999999999999},{"v":0.28431080467597325,"d":"28.43%"},3.188261363636364,null,8.025738636363634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU37*Bilans!F37+AV37","v":2.840847222222222},2.733645440251572,195.84357811728134,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.66273058025029},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":11.59551388888889},{"v":0.27495645248559747,"d":"27.50%"},3.188261363636364,null,8.407252525252526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W37<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W37<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W37<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W37<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W37<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.3585694444444445},3.2318309748427674,231.53454089686971,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.936082143170143},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F37<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.706069444444444},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.07680445109096},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.246333333333332},{"v":0.28349340795249095,"d":"28.35%"},3.188261363636364,null,8.058071969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F37<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F37<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F37<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F37<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F37<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F37<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.706069444444444},2.603953616352201,186.5522082596484,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":32.18991041544971}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":12.101921296296297},{"v":0.22129124598123437,"d":"22.13%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6780492424242426},null,9.423872053872055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.781273148148148},3.6385835953878405,216.12028825459785,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.099266363102426},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.816666666666666},{"v":0.2266332222079754,"d":"22.66%"},2.6780492424242426,null,9.138617424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.1463657407407406},3.0276349580712787,179.83188312547645,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":22.95332106912844},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":12.101921296296297},{"v":0.22129124598123437,"d":"22.13%"},2.6780492424242426,null,9.423872053872055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W44<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W44<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W44<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W44<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W44<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.781273148148148},3.6385835953878405,216.12028825459785,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.099266363102426},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F44<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.9781064814814813},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.7957517850355886},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.949444444444444},{"v":0.22411495822044897,"d":"22.41%"},2.6780492424242426,null,9.271395202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F44<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F44<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F44<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F44<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F44<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F44<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.9781064814814813},2.8657251048218026,170.21495301017248,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.250154753433193}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R61*Bilans!F61+S61","v":10.409895833333334},{"v":0.38494112081944176,"d":"38.49%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A13'!$C$39+'251.A13'!$C$40)","v":4.00719696969697},null,6.402698863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC61*Bilans!F61+AD61","v":2.827916666666667},2.7212028301886795,248.43592311320762,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":39.25350373354534},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ61*Bilans!F61+AK61","v":9.8540625},{"v":0.40665430828117544,"d":"40.67%"},4.00719696969697,null,5.846865530303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU61*Bilans!F61+AV61","v":2.3449166666666663},2.3449166666666663,214.0823646969697,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":45.55246972012316},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB61*Bilans!F61+BC61","v":9.943125},{"v":0.40301182673424807,"d":"40.30%"},4.00719696969697,null,5.93592803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W61<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W61<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W61<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W61<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W61<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM61*Bilans!F61+BN61","v":1.7995370370370374},1.7995370370370374,164.29118771043778,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":59.35790331407722},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F61<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.3449166666666663},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.5506790624945768},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC61*Bilans!F61+CD61","v":6.6684375000000005},{"v":0.6009199260991754,"d":"60.09%"},4.00719696969697,null,2.66124053030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F61<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F61<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F61<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F61<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F61<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F61<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN61*Bilans!F61+CO61","v":1.9051041666666664},1.6534866352201254,150.95731711692395,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":64.60091250772352}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R71*Bilans!F71+S71","v":12.178666666666667},{"v":0.21354778350618075,"d":"21.35%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.600727272727273},null,9.577939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC71*Bilans!F71+AD71","v":3.8453333333333335},3.70022641509434,212.91506453516297,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.194312674760987},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ71*Bilans!F71+AK71","v":11.908},{"v":0.218401685650594,"d":"21.84%"},2.600727272727273,null,9.307272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU71*Bilans!F71+AV71","v":3.1926666666666668},3.0721886792452833,176.7770880823328,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.913718001257337},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB71*Bilans!F71+BC71","v":12.178666666666667},{"v":0.21354778350618075,"d":"21.35%"},2.600727272727273,null,9.577939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W71<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W71<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W71<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W71<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W71<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM71*Bilans!F71+BN71","v":3.8453333333333335},3.70022641509434,212.91506453516297,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.194312674760987},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F71<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F71*BT71+BU71","v":3.0193333333333334},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.7575777804022654},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC71*Bilans!F71+CD71","v":12.056},{"v":0.21572057670266037,"d":"21.57%"},2.600727272727273,null,9.455272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F71<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F71<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F71<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F71<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F71<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F71<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN71*Bilans!F71+CO71","v":3.0193333333333334},2.9053962264150943,167.1796683910806,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.171736698613685}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R77*Bilans!F77+S77","v":11.370319444444446},{"v":0.300356357089103,"d":"30.04%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.4151477272727275},null,7.9551717171717184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC77*Bilans!F77+AD77","v":3.1705972222222223},3.0509520440251574,235.18929493632078,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":29.561920812193865},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ77*Bilans!F77+AK77","v":10.946},{"v":0.311999609654004,"d":"31.20%"},3.4151477272727275,null,7.530852272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU77*Bilans!F77+AV77","v":2.7049861111111113},2.602911163522013,200.6510861189966,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":34.650434479382476},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB77*Bilans!F77+BC77","v":11.370319444444446},{"v":0.300356357089103,"d":"30.04%"},3.4151477272727275,null,7.9551717171717184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W77<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W77<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W77<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W77<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W77<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM77*Bilans!F77+BN77","v":3.1705972222222223},3.0509520440251574,235.18929493632078,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.561920812193865},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F77<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F77*BT77+BU77","v":2.585097222222222},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.220786607194063},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC77*Bilans!F77+CD77","v":10.933666666666667},{"v":0.31235154970330725,"d":"31.24%"},3.4151477272727275,null,7.51851893939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F77<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F77<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F77<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F77<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F77<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F77<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN77*Bilans!F77+CO77","v":2.585097222222222},2.487546383647799,191.75794035741853,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":36.25741546777229}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R94*Bilans!F94+S94","v":13.042250000000001},{"v":0.15254182647653866,"d":"15.25%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.9894886363636366},null,11.052761363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC94*Bilans!F94+AD94","v":4.794875},4.613936320754717,197.8057418021012,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":10.871302065638545},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ94*Bilans!F94+AK94","v":12.8155},{"v":0.15524081279416618,"d":"15.52%"},1.9894886363636366,null,10.826011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU94*Bilans!F94+AV94","v":3.826625},3.6822240566037734,157.8619665212264,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":13.622065002967004},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB94*Bilans!F94+BC94","v":13.042250000000001},{"v":0.15254182647653866,"d":"15.25%"},1.9894886363636366,null,11.052761363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W94<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W94<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W94<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W94<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W94<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM94*Bilans!F94+BN94","v":4.084180555555555},3.9300605345911945,168.4870542913808,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.763033803947005},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F94<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F94*BT94+BU94","v":3.5790249999999997},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.3263448876797193},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC94*Bilans!F94+CD94","v":12.975625},{"v":0.153325071922442,"d":"15.33%"},1.9894886363636366,null,10.986136363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F94<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F94<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F94<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F94<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F94<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F94<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN94*Bilans!F94+CO94","v":3.5790249999999997},3.4439674528301882,147.64758102208404,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":14.564451070327426}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R104*Bilans!F104+S104","v":13.621666666666666},{"v":0.12753245164232566,"d":"12.75%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.737204545454546},null,11.88446212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC104*Bilans!F104+AD104","v":5.239166666666666},5.041462264150943,185.60922460548883,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.544219102485478},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ104*Bilans!F104+AK104","v":13.3795},{"v":0.12984076725247923,"d":"12.98%"},1.737204545454546,null,11.642295454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU104*Bilans!F104+AV104","v":4.11575},3.9604386792452835,145.80967065437395,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.876410839929173},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB104*Bilans!F104+BC104","v":13.621666666666666},{"v":0.12753245164232566,"d":"12.75%"},1.737204545454546,null,11.88446212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W104<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W104<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W104<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W104<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W104<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM104*Bilans!F104+BN104","v":4.848527777777777},4.665564465408805,171.7699662118353,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.232614510245298},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F104<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F104*BT104+BU104","v":3.8355166666666665},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1707757351146713},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC104*Bilans!F104+CD104","v":13.3795},{"v":0.12984076725247923,"d":"12.98%"},1.737204545454546,null,11.642295454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F104<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F104<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F104<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F104<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F104<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F104<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN104*Bilans!F104+CO104","v":4.11575},3.9604386792452835,145.80967065437395,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":10.876410839929173}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F116<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F116<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F116<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F116<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F116<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F116<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F116<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F116*BT116+BU116","v":3.8946277777777776},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.1378285645512025},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F119<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F119<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F119<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F119<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F119<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F119<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F119<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F119*BT119+BU119","v":4.1549700000000005},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0038764447463895},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F136<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F136<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F136<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F136<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F136<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F136<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F136<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.8087599999999995},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7314331577429332},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F142<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F142<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F142<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F142<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F142<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F142<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F142<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F142*BT142+BU142","v":3.342215},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.4911762144649305},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F152<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F152<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F152<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F152<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F152<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F152<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F152<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F152*BT152+BU152","v":4.033908333333334},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0640148024255813},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F169<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F169<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F169<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F169<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F169<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F169<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F169<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F169*BT169+BU169","v":4.345350000000001},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.9160819063200676},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F175<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F175<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F175<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F175<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F175<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F175<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F175<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.5636600000000005},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8244230533448824},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F185<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F185<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F185<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F185<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F185<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F185<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F185<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F185*BT185+BU185","v":5.08749},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6365725557451527},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F201<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F201<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F201<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F201<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F201<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F201<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F201<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F201*BT201+BU201","v":4.90452},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.697627191168128},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F211<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F211<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F211<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F211<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F211<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F211<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F211<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F211*BT211+BU211","v":4.59102},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8135504771549473},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F217<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F217<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F217<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F217<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F217<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F217<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F217<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F217*BT217+BU217","v":5.013960000000001},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6605729825582782},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F234<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F234<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F234<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F234<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F234<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F234<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F234<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F234*BT234+BU234","v":4.77855},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7423792806662912},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F244<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F244<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F244<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F244<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F244<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F244<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F244<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F244*BT244+BU244","v":4.1646600000000005},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.99921398424551},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"R250*Bilans!F250+S250","v":15.954444444444444},{"v":0.09324940328840324,"d":"9.32%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.4877424242424246},null,14.46670202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16666666666666666},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"AC250*Bilans!F250+AD250","v":5.546111111111111},5.336823899371069,164.53136982275583,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":6.758788091627423},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":5.199999999999996},{"$f":"AJ250*Bilans!F250+AK250","v":15.479000000000001},{"v":0.09611360063585661,"d":"9.61%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":13.991257575757576},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.469999999999999},{"$f":"AU250*Bilans!F250+AV250","v":4.2815},4.1199339622641515,127.0153168198971,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":8.755106792624153},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":1.2666666666666664},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":4.533333333333335},{"$f":"BB250*Bilans!F250+BC250","v":15.954444444444444},{"v":0.09324940328840324,"d":"9.32%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":14.46670202020202},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W250<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W250<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W250<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W250<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W250<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":4.043333333333333},{"$f":"BM250*Bilans!F250+BN250","v":5.055203703703703},4.864441299790355,149.96807194091858,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.415129424983781},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.08866666666666696},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F250<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":3.199333333333331},{"$f":"Bilans!F250*BT250+BU250","v":3.9988111111111113},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.082130483356196},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":1.1400000000000006},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":5.199999999999996},{"$f":"CC250*Bilans!F250+CD250","v":15.479000000000001},{"v":0.09611360063585661,"d":"9.61%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":13.991257575757576},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.09000000000000015},{"$f":"IF(Bilans!F250<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F250<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F250<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F250<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F250<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F250<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":3.469999999999999},{"$f":"CN250*Bilans!F250+CO250","v":4.2815},4.1199339622641515,127.0153168198971,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":8.755106792624153}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R260*Bilans!F260+S260","v":18.408175},{"v":0.05721148842343641,"d":"5.72%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.0531590909090915},null,17.35501590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC260*Bilans!F260+AD260","v":6.25735},6.02122358490566,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ260*Bilans!F260+AK260","v":18.408175},{"v":0.05721148842343641,"d":"5.72%"},1.0531590909090915,null,17.35501590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU260*Bilans!F260+AV260","v":6.25735},6.02122358490566,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB260*Bilans!F260+BC260","v":18.408175},{"v":0.05721148842343641,"d":"5.72%"},1.0531590909090915,null,17.35501590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W260<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W260<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W260<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W260<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W260<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM260*Bilans!F260+BN260","v":4.6219166666666665},4.447504716981132,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F260<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F260*BT260+BU260","v":4.39038},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.896429582775957},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC260*Bilans!F260+CD260","v":17.808175},{"v":0.059139080276844294,"d":"5.91%"},1.0531590909090915,null,16.755015909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F260<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F260<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F260<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F260<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F260<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F260<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN260*Bilans!F260+CO260","v":4.7082},4.530532075471698,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A13'!$C$39+'251.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W277<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W277<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W277<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W277<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W277<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6936203703703696},1.629710167714884,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F277<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.782539999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.7409256402723048},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F277<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F277<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F277<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F277<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F277<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R286*Bilans!F286+S286","v":17.917212499999998},{"v":0.06561470294319367,"d":"6.56%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.1756325757575763},null,16.741579924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC286*Bilans!F286+AD286","v":6.034924999999999},5.807191981132075,135.53299779455403,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.70217229970139},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ286*Bilans!F286+AK286","v":17.917212499999998},{"v":0.06561470294319367,"d":"6.56%"},1.1756325757575763,null,16.741579924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU286*Bilans!F286+AV286","v":6.034924999999999},5.807191981132075,135.53299779455403,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.70217229970139},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB286*Bilans!F286+BC286","v":17.917212499999998},{"v":0.06561470294319367,"d":"6.56%"},1.1756325757575763,null,16.741579924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W286<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W286<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W286<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W286<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W286<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM286*Bilans!F286+BN286","v":4.520449074074074},4.349866090146751,101.52073379319137,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.277530550786689},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F286<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F286*BT286+BU286","v":4.2666900000000005},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9514064794086061},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC286*Bilans!F286+CD286","v":17.3172125},{"v":0.06788809548635938,"d":"6.79%"},1.1756325757575763,null,16.141579924242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F286<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F286<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F286<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F286<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F286<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F286<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.570766666666667},4.398284905660377,102.65077172504289,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.208423933062011}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"R292*Bilans!F292+S292","v":18.842574999999997},{"v":0.05014152548393495,"d":"5.01%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A13'!$C$39+'251.A13'!$C$40)","v":0.9447954545454553},null,17.89777954545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AC292*Bilans!F292+AD292","v":6.454149999999999},6.2105971698113205,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"AJ292*Bilans!F292+AK292","v":18.842574999999997},{"v":0.05014152548393495,"d":"5.01%"},0.9447954545454553,null,17.89777954545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"AU292*Bilans!F292+AV292","v":6.454149999999999},6.2105971698113205,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.77},{"$f":"BB292*Bilans!F292+BC292","v":18.842574999999997},{"v":0.05014152548393495,"d":"5.01%"},0.9447954545454553,null,17.89777954545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W292<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W292<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W292<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W292<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W292<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.25},{"$f":"BM292*Bilans!F292+BN292","v":4.7116944444444435},4.53389465408805,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.13679999999999995},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F292<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.718000000000001},{"$f":"Bilans!F292*BT292+BU292","v":4.49982},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.850306570402351},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.5429999999999999},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.170000000000002},{"$f":"CC292*Bilans!F292+CD292","v":18.242575000000002},{"v":0.051790684952395985,"d":"5.18%"},0.9447954545454553,null,17.297779545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.15199999999999997},{"$f":"IF(Bilans!F292<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F292<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F292<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F292<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F292<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F292<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8500000000000005},{"$f":"CN292*Bilans!F292+CO292","v":4.8298},4.647543396226415,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R309*Bilans!F309+S309","v":11.347351851851853},{"v":0.30300354864088935,"d":"30.30%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.438287878787879},null,7.909063973063974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC309*Bilans!F309+AD309","v":3.151425925925926},3.0325041928721173,235.45134463617305,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":29.956027231665903},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ309*Bilans!F309+AK309","v":10.918666666666667},{"v":0.31489997668713016,"d":"31.49%"},3.438287878787879,null,7.480378787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU309*Bilans!F309+AV309","v":2.69112962962963},2.589577568134172,201.06139404192874,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":35.07976717888817},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB309*Bilans!F309+BC309","v":11.347351851851853},{"v":0.30300354864088935,"d":"30.30%"},3.438287878787879,null,7.909063973063974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W309<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W309<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W309<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W309<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W309<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM309*Bilans!F309+BN309","v":3.151425925925926},3.0325041928721173,235.45134463617305,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":29.956027231665903},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F309<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F309*BT309+BU309","v":2.5727592592592594},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.236232259844287},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC309*Bilans!F309+CD309","v":10.901777777777777},{"v":0.3153878155355998,"d":"31.54%"},3.438287878787879,null,7.463489898989899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F309<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F309<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F309<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F309<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F309<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F309<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN309*Bilans!F309+CO309","v":2.5727592592592594},2.4756740041928724,192.21763140118165,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":36.69375613589105}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R315*Bilans!F315+S315","v":12.559066666666668},{"v":0.18299227022274384,"d":"18.30%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.2982121212121216},null,10.260854545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC315*Bilans!F315+AD315","v":4.2341999999999995},4.0744188679245275,204.86474389296737,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.438488730800914},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ315*Bilans!F315+AK315","v":12.3232},{"v":0.1864947514616432,"d":"18.65%"},2.2982121212121216,null,10.02498787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU315*Bilans!F315+AV315","v":3.4574},3.326932075471698,167.28056434168096,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.68249233064072},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB315*Bilans!F315+BC315","v":12.559066666666668},{"v":0.18299227022274384,"d":"18.30%"},2.2982121212121216,null,10.260854545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W315<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W315<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W315<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W315<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W315<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM315*Bilans!F315+BN315","v":3.8284074074074073},3.6839392033542975,185.23114237316562,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.968898416001675},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F315<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F315*BT315+BU315","v":3.25356},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.559057313105616},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC315*Bilans!F315+CD315","v":12.497},{"v":0.1839011059624007,"d":"18.39%"},2.2982121212121216,null,10.19878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F315<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F315<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F315<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F315<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F315<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F315<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN315*Bilans!F315+CO315","v":3.25356},3.1307841509433962,157.41810404336192,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":18.790324747033164}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.964516666666668},{"v":0.15728741421369122,"d":"15.73%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.0391553030303036},null,10.925361363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC325*Bilans!F325+AD325","v":4.704675},4.5271400943396225,199.48102020964842,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.38779326025379},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.7363},{"v":0.16010578449238033,"d":"16.01%"},2.0391553030303036,null,10.697144696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU325*Bilans!F325+AV325","v":3.767225},3.6250655660377356,159.73258224198116,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.22157324202417},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.964516666666668},{"v":0.15728741421369122,"d":"15.73%"},2.0391553030303036,null,10.925361363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W325<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W325<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W325<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W325<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W325<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM325*Bilans!F325+BN325","v":4.0430324074074075},3.8904651467505245,171.42698047586723,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.251406582476541},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F325<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.5266649999999995},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.3608838694993453},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.898625},{"v":0.15809090527326003,"d":"15.81%"},2.0391553030303036,null,10.859469696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F325<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F325<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F325<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F325<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F325<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F325<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.5266649999999995},3.393583301886792,149.53269506132935,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.191651675643849}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":13.08125},{"$f":"R342*Bilans!F342+S342","v":10.909322916666667},{"v":0.3450725223291692,"d":"34.51%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.764507575757576},null,7.1448153409090915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.05500000000000005},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.3550000000000004},{"$f":"AC342*Bilans!F342+AD342","v":2.9264583333333336},2.8160259433962267,240.6908574292453,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.5117563839349},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ342*Bilans!F342+AK342","v":10.37140625},{"v":0.3629698311892446,"d":"36.30%"},3.764507575757576,null,6.606898674242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.7569999999999997},{"$f":"AU342*Bilans!F342+AV342","v":2.4219583333333334},2.3305636792452833,199.19751505360207,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":42.90894437396852},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB342*Bilans!F342+BC342","v":10.440312500000001},{"v":0.3605742237847359,"d":"36.06%"},3.764507575757576,null,6.675804924242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W342<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W342<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W342<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W342<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W342<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.875},{"$f":"BM342*Bilans!F342+BN342","v":2.0006018518518522},1.9251074423480088,164.54243329283403,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":51.94620574047395},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.04299999999999998},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F342<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.7569999999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.4219583333333334},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.4377331752725886},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC342*Bilans!F342+CD342","v":6.849843750000001},{"v":0.549575685687367,"d":"54.96%"},3.764507575757576,null,3.085336174242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F342<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F342<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F342<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F342<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F342<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F342<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.1087499999999997},{"$f":"CN342*Bilans!F342+CO342","v":1.943177083333333},1.9065133647798742,162.95316367567182,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":52.45283307220534}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.090717592592593},{"v":0.22242990133685286,"d":"22.24%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.6893371212121218},null,9.401380471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.7719212962962962},3.62958464360587,216.56906662795407,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.233947617690987},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.803333333333333},{"v":0.22784556237323822,"d":"22.78%"},2.6893371212121218,null,9.113996212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.1396064814814815},3.0211307651991612,180.26400655314941,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.107652840868926},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.090717592592593},{"v":0.22242990133685286,"d":"22.24%"},2.6893371212121218,null,9.401380471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W352<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W352<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W352<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W352<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W352<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.7719212962962962},3.62958464360587,216.56906662795407,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.233947617690987},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F352<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.972087962962963},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.8014132203972264},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.93388888888889},{"v":0.2253529546195158,"d":"22.54%"},2.6893371212121218,null,9.244551767676768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F352<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F352<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F352<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F352<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F352<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F352<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.972087962962963},2.8599337002096434,170.64574404219078,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.410090661882652}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":11.29189351851852},{"v":0.30943994229643673,"d":"30.94%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.4941628787878787},null,7.797730639730641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.1051342592592595},2.987959381551363,235.99962562909764,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.92771232179136},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":10.852666666666666},{"v":0.3219635308177295,"d":"32.20%"},3.4941628787878787,null,7.358503787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU358*Bilans!F358+AV358","v":2.6576712962962965},2.557381813417191,201.9910827046646,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":36.13490472833946},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":11.29189351851852},{"v":0.30943994229643673,"d":"30.94%"},3.4941628787878787,null,7.797730639730641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W358<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W358<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W358<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W358<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W358<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.1051342592592595},2.987959381551363,235.99962562909764,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.92771232179136},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F358<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F358*BT358+BU358","v":2.5429675925925928},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.2741457405437795},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.824777777777777},{"v":0.32279303561880573,"d":"32.28%"},3.4941628787878787,null,7.330614898989898,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F358<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F358<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F358<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F358<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F358<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F358<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN358*Bilans!F358+CO358","v":2.5429675925925928},2.4470065513626835,193.27325317712504,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":37.76481437303741}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R369*Bilans!F369+S369","v":11.52212962962963},{"v":0.28312448085188147,"d":"28.31%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A13'!$C$39+'251.A13'!$C$40)","v":3.26219696969697},null,8.259932659932659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC369*Bilans!F369+AD369","v":3.297314814814815},3.1728878406708594,232.94188748808847,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":27.07222876065604},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ369*Bilans!F369+AK369","v":11.126666666666667},{"v":0.2931872651015851,"d":"29.32%"},3.26219696969697,null,7.864469696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU369*Bilans!F369+AV369","v":2.796574074074074},2.6910429769392032,197.56658975605112,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":31.919648326183562},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB369*Bilans!F369+BC369","v":11.52212962962963},{"v":0.28312448085188147,"d":"28.31%"},3.26219696969697,null,8.259932659932659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W369<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W369<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W369<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W369<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W369<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM369*Bilans!F369+BN369","v":3.297314814814815},3.1728878406708594,232.94188748808847,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":27.07222876065604},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F369<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F369*BT369+BU369","v":2.6666481481481483},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.122289124423829},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC369*Bilans!F369+CD369","v":11.144444444444444},{"v":0.29271956856702624,"d":"29.27%"},3.26219696969697,null,7.882247474747474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F369<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F369<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F369<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F369<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F369<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F369<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN369*Bilans!F369+CO369","v":2.6666481481481483},2.5660199161425576,188.38785126167338,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":33.474855325235666}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"R370*Bilans!F370+S370","v":13.292233333333334},{"v":0.13765671318201997,"d":"13.77%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A13'!$C$39+'251.A13'!$C$40)","v":1.829765151515152},null,11.462468181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.246},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"AC370*Bilans!F370+AD370","v":5.08495},4.893065094339622,191.0154751528302,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.334529404245401},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ370*Bilans!F370+AK370","v":13.0702},{"v":0.13999519146724243,"d":"14.00%"},1.829765151515152,null,11.240434848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.16199999999999992},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":2.966},{"$f":"AU370*Bilans!F370+AV370","v":4.01765},3.8660405660377357,150.92249161698115,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":11.814273342406045},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.916},{"$f":"BB370*Bilans!F370+BC370","v":13.292233333333334},{"v":0.13765671318201997,"d":"13.77%"},1.829765151515152,null,11.462468181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W370<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W370<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W370<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W370<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W370<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.488},{"$f":"BM370*Bilans!F370+BN370","v":4.216509259259259},4.05739570230608,158.39261342662476,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.25708788374776},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F370<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.8204000000000002},{"$f":"Bilans!F370*BT370+BU370","v":3.7474099999999995},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.22181360236214},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.86},{"$f":"CC370*Bilans!F370+CD370","v":13.22325},{"v":0.13837484366665925,"d":"13.84%"},1.829765151515152,null,11.393484848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.1427999999999999},{"$f":"IF(Bilans!F370<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F370<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F370<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F370<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F370<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F370<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.8204000000000002},{"$f":"CN370*Bilans!F370+CO370","v":3.7474099999999995},3.605998301886792,140.7709617090566,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":12.666245565368524}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$5,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$5,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$6,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$6,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R371*Bilans!F371+S371","v":12.286782407407408},{"v":0.2028032368280565,"d":"20.28%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A13'!$C$39+'251.A13'!$C$40)","v":2.4917992424242428},null,9.794983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$10,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$10,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$11,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$11,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"AC371*Bilans!F371+AD371","v":3.9355787037037038},3.7870662997903564,208.01150209107587,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.969435490549717},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$27,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$27,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$16,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$16,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$28,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$28,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$17,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$17,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ371*Bilans!F371+AK371","v":12.036666666666665},{"v":0.20701738375166795,"d":"20.70%"},2.4917992424242428,null,9.544867424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$21,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$21,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$22,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$22,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.1277777777777778},{"$f":"AU371*Bilans!F371+AV371","v":3.2578935185185185},3.134954140461216,172.19305608145132,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.499303783522862},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$16,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$16,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$5,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$5,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$5,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$17,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$17,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$6,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$6,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$6,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB371*Bilans!F371+BC371","v":12.286782407407408},{"v":0.2028032368280565,"d":"20.28%"},2.4917992424242428,null,9.794983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A13'!$O$3,'251.A13'!$N$21,IF(Bilans!W371<='251.A13'!$P$3,'251.A13'!$O$21,IF(Bilans!W371<='251.A13'!$Q$3,'251.A13'!$P$10,IF(Bilans!W371<='251.A13'!$R$3,'251.A13'!$Q$10,IF(Bilans!W371<='251.A13'!$S$3,'251.A13'!$R$10,IF(Bilans!W371<='251.A13'!$U$3,'251.A13'!$S$10,0))))))","v":0.1122222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$22,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$22,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$11,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$11,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$11,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$11,0))))))","v":3.7555555555555555},{"$f":"BM371*Bilans!F371+BN371","v":3.9355787037037038},3.7870662997903564,208.01150209107587,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.969435490549717},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$32,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$32,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$32,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$32,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$32,'251.A13'!$V$32))))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$N$33,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$O$33,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$33,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$V$3,'251.A13'!$S$33,IF(Bilans!F371<='251.A13'!$W$3,'251.A13'!$V$33,'251.A13'!$V$33))))))))","v":2.9615555555555555},{"$f":"Bilans!F371*BT371+BU371","v":3.077412037037037},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7055351741732667},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$57,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$57,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$27,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$27,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$16,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$58,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$58,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$28,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$28,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$17,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC371*Bilans!F371+CD371","v":12.206111111111111},{"v":0.20414358182893982,"d":"20.41%"},2.4917992424242428,null,9.714311868686869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$62,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$62,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$32,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$32,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$21,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$21,0))))))","v":0.07222222222222222},{"$f":"IF(Bilans!F371<='251.A13'!$O$3,'251.A13'!$D$63,IF(Bilans!F371<='251.A13'!$P$3,'251.A13'!$E$63,IF(Bilans!F371<='251.A13'!$Q$3,'251.A13'!$P$33,IF(Bilans!F371<='251.A13'!$R$3,'251.A13'!$Q$33,IF(Bilans!F371<='251.A13'!$S$3,'251.A13'!$R$22,IF(Bilans!F371<='251.A13'!$U$3,'251.A13'!$S$22,0))))))","v":2.9615555555555555},{"$f":"CN371*Bilans!F371+CO371","v":3.077412037037037},2.961283280922432,162.65386835608444,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.701529768104148}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.084297157186581},{"$f":"SUM(AF7:AF372)/229","v":3.9315208486816147},{"$f":"SUM(AG7:AG372)/Z373","v":3.6670421752066957},{"$f":"SUM(AH7:AH372)","v":4030.8410151746853},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4602119545217023},{"$f":"SUM(AX7:AX372)/229","v":3.332687641799921},{"$f":"SUM(AY7:AY372)/AR373","v":3.057969387964779},{"$f":"SUM(AZ7:AZ372)","v":4826.084343399141},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12166.174810372133},{"$f":"SUM(BK7:BK372)","v":1.471962914575778},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7153492758991784},{"$f":"SUM(BP7:BP372)/229","v":3.5732697649889578},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.3688563838294185},{"$f":"SUM(BR7:BR372)","v":4511.858230120025},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1334.9308891666667},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":877.2611648538572},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.646773286706},{"$f":"SUM(CL7:CL372)","v":1.471962914575778},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.149492154900536},{"$f":"SUM(CQ7:CQ372)/229","v":3.026798877056385},{"$f":"SUM(CR7:CR372)/CK373","v":2.828112162434897},{"$f":"SUM(CS7:CS372)","v":5289.350790794151}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6573449018264843},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A13","index":39,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5242.86780083087},null,null,"COP",{"$f":"K13","v":3.428470084294884},{"$f":"L13","v":2.8452363222468393},{"$f":"M13","v":3.231988943620369},{"$f":"N13","v":2.822843234388487},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999616798140089},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9996168363384849},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.428470084294884},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":3.8320185991103095E-4},{"$f":"1-N3","v":3.8316366151514014E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.4287536744403297},{"$f":"L14","v":2.845519912392285},{"$f":"M14","v":3.2323722923802376},{"$f":"N14","v":2.823226544920669}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.4287536744403297},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R7*Bilans!F7+S7","v":11.546217592592594},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.28043192537617717,"d":"28.04%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":8.308289562289563},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC7*Bilans!F7+AD7","v":3.1439814814814815},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.025340670859539},{"$f":"AF7*Z7","v":220.3473873904136},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.16729846564775},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ7*Bilans!F7+AK7","v":11.155333333333333},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2902582947143098,"d":"29.03%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":7.917405303030303},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU7*Bilans!F7+AV7","v":2.5270277777777777},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.4316682389937108},{"$f":"AX7*AR7","v":177.10790345811893},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":35.04412002832596},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB7*Bilans!F7+BC7","v":11.546217592592594},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.28043192537617717,"d":"28.04%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":8.308289562289563},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W7<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W7<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W7<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W7<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W7<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM7*Bilans!F7+BN7","v":3.1439814814814815},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.025340670859539},{"$f":"BP7*BJ7","v":220.3473873904136},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":28.16729846564775},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F7<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F7*BT7+BU7","v":2.4102611111111107},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.454416815358925},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC7*Bilans!F7+CD7","v":11.177888888888889},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.28967259045861643,"d":"28.97%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":7.9399608585858585},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F7<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F7<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F7<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F7<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F7<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F7<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN7*Bilans!F7+CO7","v":2.4102611111111107},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.31930786163522},{"$f":"CQ7*CK7","v":168.92425794817035},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":36.74185520859771}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R8*Bilans!F8+S8","v":12.507833333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.18635897261958267,"d":"18.64%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":10.176886363636363},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC8*Bilans!F8+AD8","v":3.974166666666666},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.824198113207547},{"$f":"AF8*Z8","v":195.28789146655234},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.62357484780832},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ8*Bilans!F8+AK8","v":12.270999999999999},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.18995574685819985,"d":"19.00%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":9.940053030303028},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU8*Bilans!F8+AV8","v":3.0755833333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.9595235849056603},{"$f":"AX8*AR8","v":151.13210757718699},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":20.188264678569883},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB8*Bilans!F8+BC8","v":12.507833333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.18635897261958267,"d":"18.64%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":10.176886363636363},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W8<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W8<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W8<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W8<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W8<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM8*Bilans!F8+BN8","v":3.6701851851851846},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.531687631027253},{"$f":"BP8*BJ8","v":180.35044481608537},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.91759059596299},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F8<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F8*BT8+BU8","v":2.89765},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.873378949020036},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC8*Bilans!F8+CD8","v":12.44625},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.1872810661602467,"d":"18.73%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":10.115303030303028},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F8<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F8<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F8<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F8<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F8<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F8<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN8*Bilans!F8+CO8","v":2.89765},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7883047169811324},{"$f":"CQ8*CK8","v":142.38858260634652},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":21.4279469136478}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3518.7789285031804},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R9*Bilans!F9+S9","v":12.511366666666667},{"v":0.18612590102914903,"d":"18.61%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.3286893939393942},null,10.182677272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC9*Bilans!F9+AD9","v":3.977833333333333},3.827726415094339,195.26067583704972,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.592611972452511},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ9*Bilans!F9+AK9","v":12.2746},{"v":0.189716112454939,"d":"18.97%"},2.3286893939393942,null,9.945910606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU9*Bilans!F9+AV9","v":3.0780166666666666},2.9618650943396228,151.09120071337907,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":20.150901822414},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB9*Bilans!F9+BC9","v":12.511366666666667},{"v":0.18612590102914903,"d":"18.61%"},2.3286893939393942,null,10.182677272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W9<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W9<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W9<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W9<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W9<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM9*Bilans!F9+BN9","v":3.6720370370370365},3.5334696016771483,180.24999376977317,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.891118208274328},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F9<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F9*BT9+BU9","v":2.8997900000000003},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.87125843996562},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC9*Bilans!F9+CD9","v":12.44975},{"v":0.1870470807798867,"d":"18.70%"},2.3286893939393942,null,10.121060606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F9<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F9<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F9<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F9<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F9<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F9<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN9*Bilans!F9+CO9","v":2.8997900000000003},2.790363962264151,142.3425537819211,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":21.389414977551475}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R10*Bilans!F10+S10","v":12.00500925925926},{"v":0.23121093320261724,"d":"23.12%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.7756893939393943},null,9.229319865319866,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC10*Bilans!F10+AD10","v":3.523148148148148},3.3901991614255764,209.31151262626267,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":21.30730652912366},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ10*Bilans!F10+AK10","v":11.701333333333332},{"v":0.2372113771028425,"d":"23.72%"},2.7756893939393943,null,8.925643939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU10*Bilans!F10+AV10","v":2.777277777777778},2.6724748427672957,164.99908269696974,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":27.029632448279195},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB10*Bilans!F10+BC10","v":12.00500925925926},{"v":0.23121093320261724,"d":"23.12%"},2.7756893939393943,null,9.229319865319866,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W10<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W10<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W10<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W10<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W10<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM10*Bilans!F10+BN10","v":3.523148148148148},3.3901991614255764,209.31151262626267,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":21.30730652912366},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F10<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.633211111111111},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.1619365710919562},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC10*Bilans!F10+CD10","v":11.814888888888888},{"v":0.23493148518305107,"d":"23.49%"},2.7756893939393943,null,9.039199494949493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F10<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F10<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F10<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F10<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F10<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F10<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.633211111111111},2.5338446540880506,156.4400296424243,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":28.508461483906956}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.457917368643157},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R11*Bilans!F11+S11","v":12.118726851851852},{"v":0.21958721050270902,"d":"21.96%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6611174242424247},null,9.457609427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC11*Bilans!F11+AD11","v":3.617129629629629},3.4806341719077563,205.32419190728035,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":19.82938407467056},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ11*Bilans!F11+AK11","v":11.836666666666666},{"v":0.2248198330815904,"d":"22.48%"},2.6611174242424247,null,9.17554924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU11*Bilans!F11+AV11","v":2.8393055555555557},2.7321619496855347,161.17147530374504,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":25.26161812118265},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB11*Bilans!F11+BC11","v":12.118726851851852},{"v":0.21958721050270902,"d":"21.96%"},2.6611174242424247,null,9.457609427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W11<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W11<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W11<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W11<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W11<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM11*Bilans!F11+BN11","v":3.617129629629629},3.4806341719077563,205.32419190728035,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":19.82938407467056},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F11<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.6884722222222224},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.0969434769706528},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC11*Bilans!F11+CD11","v":11.972777777777777},{"v":0.22226399534297084,"d":"22.23%"},2.6611174242424247,null,9.311660353535352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F11<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F11<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F11<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F11<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F11<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F11<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.6884722222222224},2.5870204402515724,152.6095116888222,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":26.678889252019264}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R12*Bilans!F12+S12","v":12.226282407407409},{"v":0.20879231337991816,"d":"20.88%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.552753787878788},null,9.673528619528621,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC12*Bilans!F12+AD12","v":3.706018518518518},3.5661687631027252,201.09528395988187,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":18.500521229311897},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ12*Bilans!F12+AK12","v":11.964666666666666},{"v":0.2133577022242259,"d":"21.34%"},2.552753787878788,null,9.411912878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU12*Bilans!F12+AV12","v":2.897972222222222},2.788614779874214,157.24922690580337,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.659051578313335},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB12*Bilans!F12+BF8","v":2.4861182659932664},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.06663552188552169,0.02610338772267282,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":54.91776435815151},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":1.471962914575778},null,{"$f":"IF(Bilans!W12<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W12<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W12<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W12<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W12<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W12<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM12*Bilans!F12+BN12","v":3.706018518518518},2.7270702306079664,149.7646003126582,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":25.283666930058104},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F12<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.740738888888889},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":3.037883887947944},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC12*Bilans!F12+CD12","v":12.12211111111111},{"v":0.21058656899613282,"d":"21.06%"},2.552753787878788,null,9.569357323232321,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":1.471962914575778},null,{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F12<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F12<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F12<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F12<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F12<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F12<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.740738888888889},2.637314779874214,148.71746116943973,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":26.738543317153077}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4423.986450041669},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.428470084294884},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.8452363222468393},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.231988943620369},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.822843234388487},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R13*Bilans!F13+S13","v":12.532566666666668},{"v":0.18473023132217714,"d":"18.47%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.31514393939394},null,10.217422727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC13*Bilans!F13+AD13","v":3.999833333333333},3.848896226415094,195.08935292795886,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.408026840690559},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ13*Bilans!F13+AK13","v":12.296199999999999},{"v":0.18828125269546203,"d":"18.83%"},2.31514393939394,null,9.98105606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU13*Bilans!F13+AV13","v":3.092616666666667},2.9759141509433964,150.84043110651805,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.927959395211857},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB13*Bilans!F13+BC13","v":12.532566666666668},{"v":0.18473023132217714,"d":"18.47%"},2.31514393939394,null,10.217422727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W13<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W13<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W13<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W13<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W13<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM13*Bilans!F13+BN13","v":3.6831481481481476},3.5441614255765193,179.6432323746903,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.732842904859947},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F13<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F13*BT13+BU13","v":2.91263},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.85860082180981},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC13*Bilans!F13+CD13","v":12.470749999999999},{"v":0.18564592661980556,"d":"18.56%"},2.31514393939394,null,10.15560606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F13<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F13<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F13<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F13<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F13<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F13<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN13*Bilans!F13+CO13","v":2.91263},2.802719433962264,142.06169474192112,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":21.159412406755674}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4287536744403297},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.845519912392285},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2323722923802376},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.823226544920669},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R14*Bilans!F14+S14","v":11.755726851851852},{"v":0.2574783112192578,"d":"25.75%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.026844696969697},null,8.728882154882156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC14*Bilans!F14+AD14","v":3.3171296296296293},3.191954926624738,216.31211128978467,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.840091874419247},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ14*Bilans!F14+AK14","v":11.404666666666666},{"v":0.26540404778479837,"d":"26.54%"},3.026844696969697,null,8.377821969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU14*Bilans!F14+AV14","v":2.641305555555556},2.5416336477987422,172.24119798642084,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":31.19586243479023},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB14*Bilans!F14+BC14","v":11.755726851851852},{"v":0.2574783112192578,"d":"25.75%"},3.026844696969697,null,8.728882154882156,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W14<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W14<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W14<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W14<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W14<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM14*Bilans!F14+BN14","v":3.3171296296296293},3.191954926624738,216.31211128978467,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.840091874419247},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F14<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.5120722222222223},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.3144136693102486},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC14*Bilans!F14+CD14","v":11.468777777777778},{"v":0.26392042427002077,"d":"26.39%"},3.026844696969697,null,8.44193308080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F14<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F14<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F14<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F14<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F14<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F14<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.5120722222222223},2.417277044025157,163.81381096703834,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":32.80073081914332}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7503806602237897},{"$nulls":4},{"$f":"F11","v":3.457917368643157},{"$f":"F15","v":2.7503806602237897},{"$f":"F28","v":3.2195592598157963},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R15*Bilans!F15+S15","v":11.928263888888889},{"v":0.23918077183838363,"d":"23.92%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.853011363636364},null,9.075252525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC15*Bilans!F15+AD15","v":3.459722222222222},3.3291666666666666,211.7213806818182,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":22.350101718056663},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ15*Bilans!F15+AK15","v":11.61},{"v":0.24573741288857573,"d":"24.57%"},2.853011363636364,null,8.756988636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU15*Bilans!F15+AV15","v":2.7354166666666666},2.6321933962264152,167.39673193610636,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":28.268140837613174},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB15*Bilans!F15+BC15","v":11.928263888888889},{"v":0.23918077183838363,"d":"23.92%"},2.853011363636364,null,9.075252525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W15<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W15<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W15<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W15<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W15<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM15*Bilans!F15+BN15","v":3.459722222222222},3.3291666666666666,211.7213806818182,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":22.350101718056663},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F15<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.5959166666666667},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.207362785770437},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC15*Bilans!F15+CD15","v":11.708333333333332},{"v":0.24367356842445817,"d":"24.37%"},2.853011363636364,null,8.855321969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F15<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F15<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F15<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F15<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F15<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F15<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.5959166666666667},2.497957547169811,158.85988108276158,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":29.787221052122}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.290302398540783},{"$f":"F19","v":3.290302398540783},{"$f":"F19","v":3.290302398540783},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R16*Bilans!F16+S16","v":11.92938425925926},{"v":0.23906368625388383,"d":"23.91%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.851882575757576},null,9.077501683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC16*Bilans!F16+AD16","v":3.460648148148148},3.330057651991614,211.6878294144273,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.334603495001165},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ16*Bilans!F16+AK16","v":11.611333333333333},{"v":0.2456119804579643,"d":"24.56%"},2.851882575757576,null,8.759450757575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU16*Bilans!F16+AV16","v":2.7360277777777777},2.6327814465408803,167.3628050876215,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.249787831970128},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB16*Bilans!F16+BC16","v":11.92938425925926},{"v":0.23906368625388383,"d":"23.91%"},2.851882575757576,null,9.077501683501684,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W16<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W16<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W16<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W16<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W16<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM16*Bilans!F16+BN16","v":3.460648148148148},3.330057651991614,211.6878294144273,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.334603495001165},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F16<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.596461111111111},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.206690243115144},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC16*Bilans!F16+CD16","v":11.709888888888889},{"v":0.24354480241598445,"d":"24.35%"},2.851882575757576,null,8.858006313131312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F16<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F16<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F16<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F16<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F16<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F16<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.596461111111111},2.4984814465408807,158.82551280580333,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":29.76828880426522}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":788.1512091726222},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R17*Bilans!F17+S17","v":11.538935185185187},{"v":0.2812447682071861,"d":"28.12%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.245265151515152},null,8.293670033670034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC17*Bilans!F17+AD17","v":3.1379629629629626},3.0195492662473793,220.45729192872122,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":28.289553329977615},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ17*Bilans!F17+AK17","v":11.146666666666667},{"v":0.2911422085689431,"d":"29.11%"},3.245265151515152,null,7.901401515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU17*Bilans!F17+AV17","v":2.5230555555555556},2.4278459119496856,177.2570300314466,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":35.18415216532502},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB17*Bilans!F17+BC17","v":11.538935185185187},{"v":0.2812447682071861,"d":"28.12%"},3.245265151515152,null,8.293670033670034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W17<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W17<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W17<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W17<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W17<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM17*Bilans!F17+BN17","v":3.1379629629629626},3.0195492662473793,220.45729192872122,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":28.289553329977615},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F17<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.4067222222222218},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.4594962537638176},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC17*Bilans!F17+CD17","v":11.167777777777777},{"v":0.2905918452257125,"d":"29.06%"},3.245265151515152,null,7.922512626262625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F17<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F17<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F17<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F17<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F17<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F17<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.4067222222222218},2.31590251572327,169.084042672956,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":36.88484269957378}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5242.86780083087},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R18*Bilans!F18+S18","v":11.91537962962963},{"v":0.24052883863772534,"d":"24.05%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.8659924242424246},null,9.049387205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC18*Bilans!F18+AD18","v":3.4490740740740735},3.3189203354297687,212.10375047646278,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.52892936898397},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ18*Bilans!F18+AK18","v":11.594666666666665},{"v":0.24718195931253664,"d":"24.72%"},2.8659924242424246,null,8.72867424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU18*Bilans!F18+AV18","v":2.728388888888889},2.625430817610063,167.78460063865072,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.479791322875823},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB18*Bilans!F18+BC18","v":11.91537962962963},{"v":0.24052883863772534,"d":"24.05%"},2.8659924242424246,null,9.049387205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W18<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W18<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W18<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W18<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W18<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM18*Bilans!F18+BN18","v":3.4490740740740735},3.3189203354297687,212.10375047646278,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.52892936898397},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F18<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.5896555555555554},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.215117351713491},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC18*Bilans!F18+CD18","v":11.690444444444443},{"v":0.2451568405172489,"d":"24.52%"},2.8659924242424246,null,8.824452020202019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F18<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F18<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F18<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F18<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F18<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F18<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.5896555555555554},2.4919327044025157,159.25307603693545,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":30.005514067888793}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.290302398540783},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5825.530851829903},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R19*Bilans!F19+S19","v":11.528851851851853},{"v":0.2823719381823205,"d":"28.24%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.2554242424242426},null,8.27342760942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC19*Bilans!F19+AD19","v":3.1296296296296293},3.0115303983228507,220.60610024776062,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.45960556149733},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ19*Bilans!F19+AK19","v":11.134666666666666},{"v":0.2923683608930885,"d":"29.24%"},3.2554242424242426,null,7.879242424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU19*Bilans!F19+AV19","v":2.5175555555555555},2.422553459119497,177.46129063007436,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":35.37877232392568},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB19*Bilans!F19+BC19","v":11.528851851851853},{"v":0.2823719381823205,"d":"28.24%"},3.2554242424242426,null,8.27342760942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W19<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W19<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W19<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W19<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W19<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM19*Bilans!F19+BN19","v":3.1296296296296293},3.0115303983228507,220.60610024776062,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.45960556149733},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F19<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.401822222222222},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.4665540332641496},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC19*Bilans!F19+CD19","v":11.153777777777778},{"v":0.29186741096009505,"d":"29.19%"},3.2554242424242426,null,7.898353535353536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F19<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F19<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F19<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F19<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F19<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F19<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.401822222222222},2.311187421383648,169.30330315014297,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":37.083520998663424}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6341.092794026072},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R20*Bilans!F20+S20","v":11.446504629629631},{"v":0.2916514918339024,"d":"29.17%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.338390151515152},null,8.10811447811448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC20*Bilans!F20+AD20","v":3.061574074074074},2.946042976939203,221.6750037997904,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.8830161980413},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ20*Bilans!F20+AK20","v":11.036666666666665},{"v":0.30248174130309446,"d":"30.25%"},3.338390151515152,null,7.698276515151513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU20*Bilans!F20+AV20","v":2.472638888888889},2.3793317610062896,179.0328183569183,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":37.00057782726639},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB20*Bilans!F20+BC20","v":11.446504629629631},{"v":0.2916514918339024,"d":"29.17%"},3.338390151515152,null,8.10811447811448,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W20<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W20<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W20<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W20<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W20<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM20*Bilans!F20+BN20","v":3.061574074074074},2.946042976939203,221.6750037997904,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.8830161980413},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F20<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.3618055555555553},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.5252887317683586},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC20*Bilans!F20+CD20","v":11.039444444444444},{"v":0.30240562994953823,"d":"30.24%"},3.338390151515152,null,7.701054292929292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F20<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F20<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F20<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F20<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F20<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F20<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.3618055555555553},2.2726808176100626,171.0078681210692,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":38.736917792344826}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R21*Bilans!F21+S21","v":12.15625925925926},{"v":0.21579854249200023,"d":"21.58%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6233030303030307},null,9.532956228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC21*Bilans!F21+AD21","v":3.648148148148148},3.5104821802935007,203.89901734324377,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":19.358310381932196},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ21*Bilans!F21+AK21","v":11.881333333333332},{"v":0.22079197314861107,"d":"22.08%"},2.6233030303030307,null,9.258030303030301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU21*Bilans!F21+AV21","v":2.859777777777778},2.751861635220126,159.83612918925104,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":24.694920255657273},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB21*Bilans!F21+BC21","v":12.15625925925926},{"v":0.21579854249200023,"d":"21.58%"},2.6233030303030307,null,9.532956228956229,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W21<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W21<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W21<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W21<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W21<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM21*Bilans!F21+BN21","v":3.648148148148148},3.5104821802935007,203.89901734324377,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":19.358310381932196},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F21<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F21*BT21+BU21","v":2.7067111111111113},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.076075048219699},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC21*Bilans!F21+CD21","v":12.024888888888889},{"v":0.21815611391860656,"d":"21.82%"},2.6233030303030307,null,9.401585858585857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F21<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F21<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F21<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F21<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F21<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F21<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN21*Bilans!F21+CO21","v":2.7067111111111113},2.60457106918239,151.28106463213268,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":26.091437642243434}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R22*Bilans!F22+S22","v":12.006689814814816},{"v":0.23103755114073438,"d":"23.10%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.7739962121212125},null,9.232693602693605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC22*Bilans!F22+AD22","v":3.5245370370370366},3.3915356394129974,209.25620734467316,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.28489152315453},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ22*Bilans!F22+AK22","v":11.703333333333333},{"v":0.23702616452189226,"d":"23.70%"},2.7739962121212125,null,8.929337121212122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU22*Bilans!F22+AV22","v":2.7781944444444444},2.673356918238994,164.94490669311037,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.00292942154934},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB22*Bilans!F22+BC22","v":12.006689814814816},{"v":0.23103755114073438,"d":"23.10%"},2.7739962121212125,null,9.232693602693605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W22<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W22<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W22<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W22<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W22<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM22*Bilans!F22+BN22","v":3.5245370370370366},3.3915356394129974,209.25620734467316,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.28489152315453},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F22<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.634027777777778},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.1609562290388045},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC22*Bilans!F22+CD22","v":11.817222222222222},{"v":0.23474181664323174,"d":"23.47%"},2.7739962121212125,null,9.043226010101009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F22<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F22<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F22<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F22<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F22<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F22<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.634027777777778},2.5346305031446543,156.38554993925104,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":28.48086460423155}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R23*Bilans!F23+S23","v":11.589351851851852},{"v":0.2756383392104241,"d":"27.56%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.1944696969696973},null,8.394882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC23*Bilans!F23+AD23","v":3.1796296296296296},3.059643605870021,219.65459595959598,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.45266261574254},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ23*Bilans!F23+AK23","v":11.206666666666667},{"v":0.28505083554161487,"d":"28.51%"},3.1944696969696973,null,8.01219696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU23*Bilans!F23+AV23","v":2.5505555555555555},2.454308176100629,176.19701515151516,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":34.223641698417154},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB23*Bilans!F23+BC23","v":11.589351851851852},{"v":0.2756383392104241,"d":"27.56%"},3.1944696969696973,null,8.394882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W23<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W23<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W23<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W23<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W23<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM23*Bilans!F23+BN23","v":3.1796296296296296},3.059643605870021,219.65459595959598,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.45266261574254},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F23<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.431222222222222},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.424634093718348},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC23*Bilans!F23+CD23","v":11.237777777777778},{"v":0.28426168946734504,"d":"28.43%"},3.1944696969696973,null,8.04330808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F23<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F23<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F23<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F23<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F23<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F23<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.431222222222222},2.3394779874213834,167.9532515151515,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":35.903463972723635}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R24*Bilans!F24+S24","v":11.466111111111111},{"v":0.28942998471560905,"d":"28.94%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.318636363636364},null,8.147474747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC24*Bilans!F24+AD24","v":3.0777777777777775},2.961635220125786,221.4441578044597,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.538399274117264},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ24*Bilans!F24+AK24","v":11.059999999999999},{"v":0.3000575373993096,"d":"30.01%"},3.318636363636364,null,7.741363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU24*Bilans!F24+AV24","v":2.4833333333333334},2.389622641509434,178.67425728987996,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":36.609112299465245},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB24*Bilans!F24+BC24","v":11.466111111111111},{"v":0.28942998471560905,"d":"28.94%"},3.318636363636364,null,8.147474747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W24<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W24<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W24<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W24<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W24<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM24*Bilans!F24+BN24","v":3.0777777777777775},2.961635220125786,221.4441578044597,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":29.538399274117264},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F24<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F24*BT24+BU24","v":2.3713333333333333},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.5111244777739277},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC24*Bilans!F24+CD24","v":11.066666666666666},{"v":0.2998767798466594,"d":"29.99%"},3.318636363636364,null,7.748030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F24<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F24<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F24<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F24<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F24<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F24<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN24*Bilans!F24+CO24","v":2.3713333333333333},2.2818490566037735,170.61592837049744,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":38.33819041762947}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R25*Bilans!F25+S25","v":11.890731481481483},{"v":0.24311588921824565,"d":"24.31%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.890825757575758},null,8.999905723905725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC25*Bilans!F25+AD25","v":3.4287037037037034},3.299318658280922,212.8174511053936,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":22.874129368729797},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ25*Bilans!F25+AK25","v":11.565333333333333},{"v":0.24995611231056244,"d":"25.00%"},2.890825757575758,null,8.674507575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU25*Bilans!F25+AV25","v":2.7149444444444444},2.612493710691824,168.51486931789597,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":28.88774105343075},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB25*Bilans!F25+BC25","v":11.890731481481483},{"v":0.24311588921824565,"d":"24.31%"},2.890825757575758,null,8.999905723905725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W25<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W25<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W25<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W25<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W25<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM25*Bilans!F25+BN25","v":3.4287037037037034},3.299318658280922,212.8174511053936,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":22.874129368729797},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F25<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.5776777777777777},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.2300571403481673},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC25*Bilans!F25+CD25","v":11.656222222222222},{"v":0.24800709033021773,"d":"24.80%"},2.890825757575758,null,8.765396464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F25<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F25<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F25<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F25<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F25<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F25<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.5776777777777777},2.4804069182389936,159.99481490485994,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":30.426072941193993}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12166.174810372133},null,{"$f":"F26/F28","v":3778.8323893340007},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R26*Bilans!F26+S26","v":9.984802083333333},{"v":0.4220178944306551,"d":"42.20%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.213765151515152},null,5.771036931818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC26*Bilans!F26+AD26","v":2.532958333333333},2.532958333333333,243.80737141666665,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":44.460731358260276},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ26*Bilans!F26+AK26","v":9.41371875},{"v":0.44761961382319315,"d":"44.76%"},4.213765151515152,null,5.199953598484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.0498291666666666},2.0498291666666666,197.30425660833333,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":54.93978807177021},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB26*Bilans!F26+BC26","v":9.5199375},{"v":0.44262529575589676,"d":"44.26%"},4.213765151515152,null,5.306172348484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W26<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W26<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W26<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W26<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W26<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM26*Bilans!F26+BN26","v":1.3457407407407402},1.3457407407407402,129.53292925925922,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":83.6841574239714},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F26<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.0498291666666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.688916047882039},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC26*Bilans!F26+CD26","v":6.51403125},{"v":0.6468751821715857,"d":"64.69%"},4.213765151515152,null,2.3002660984848484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F26<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F26<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F26<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F26<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F26<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F26<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN26*Bilans!F26+CO26","v":1.68296875},1.4606898584905659,140.59724163915092,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":77.09862524572827}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1.471962914575778},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R27*Bilans!F27+S27","v":9.596875},{"v":0.45871939847843457,"d":"45.87%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.402272727272727},null,5.194602272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC27*Bilans!F27+AD27","v":2.4425},2.4425,246.1507090909091,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":48.27450265190286},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ27*Bilans!F27+AK27","v":9.011875},{"v":0.48849686966061195,"d":"48.85%"},4.402272727272727,null,4.6096022727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU27*Bilans!F27+AV27","v":1.9962499999999999},1.9962499999999999,201.17844545454545,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":59.065985085672004},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB27*Bilans!F27+BC27","v":9.13375},{"v":0.4819786754917452,"d":"48.20%"},4.402272727272727,null,4.731477272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W27<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W27<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W27<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W27<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W27<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM27*Bilans!F27+BN27","v":1.1911111111111108},1.1911111111111108,120.03801212121209,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":98.99200135685213},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F27<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F27*BT27+BU27","v":1.9962499999999999},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.781902841082845},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC27*Bilans!F27+CD27","v":6.373125000000001},{"v":0.6907557481255627,"d":"69.08%"},4.402272727272727,null,1.9708522727272735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F27<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F27<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F27<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F27<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F27<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F27<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN27*Bilans!F27+CO27","v":1.656875},1.4380424528301887,144.9233037735849,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":81.99373564752207}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.2195592598157963},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R28*Bilans!F28+S28","v":10.289104166666666},{"v":0.39516500888056966,"d":"39.52%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.0658939393939395},null,6.223210227272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC28*Bilans!F28+AD28","v":2.6039166666666667},2.5056556603773585,232.28703578216124,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":43.28805353378095},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ28*Bilans!F28+AK28","v":9.728937499999999},{"v":0.41791757212891334,"d":"41.79%"},4.0658939393939395,null,5.663043560606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU28*Bilans!F28+AV28","v":2.091858333333333},2.091858333333333,193.92591696060606,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":51.85100474313654},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB28*Bilans!F28+BC28","v":9.822875},{"v":0.41392096910466025,"d":"41.39%"},4.0658939393939395,null,5.75698106060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W28<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W28<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W28<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W28<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W28<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM28*Bilans!F28+BN28","v":1.4670370370370367},1.4670370370370367,136.00180188552187,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":73.93470895779303},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F28<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F28*BT28+BU28","v":2.091858333333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.619308112135375},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC28*Bilans!F28+CD28","v":6.624562500000001},{"v":0.6137603712537906,"d":"61.38%"},4.0658939393939395,null,2.558668560606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F28<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F28<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F28<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F28<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F28<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F28<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN28*Bilans!F28+CO28","v":1.7034375},1.4784551886792452,137.0603226715266,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":73.36370908916884}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R29*Bilans!F29+S29","v":11.289652777777778},{"v":0.3097013276996177,"d":"30.97%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.496420454545455},null,7.793232323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC29*Bilans!F29+AD29","v":2.931944444444444},2.8213050314465407,222.98953762864494,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":32.777080066977916},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ29*Bilans!F29+AK29","v":10.85},{"v":0.32225073313783,"d":"32.23%"},3.496420454545455,null,7.3535795454545445,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU29*Bilans!F29+AV29","v":2.3870833333333334},2.297004716981132,181.55003236492283,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":40.25857684377168},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB29*Bilans!F29+BC29","v":11.289652777777778},{"v":0.3097013276996177,"d":"30.97%"},3.496420454545455,null,7.793232323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W29<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W29<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W29<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W29<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W29<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM29*Bilans!F29+BN29","v":2.931944444444444},2.8213050314465407,222.98953762864494,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":32.777080066977916},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F29<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F29*BT29+BU29","v":2.285583333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.6428540540173877},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC29*Bilans!F29+CD29","v":10.821666666666665},{"v":0.3230944513672067,"d":"32.31%"},3.496420454545455,null,7.32524621212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F29<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F29<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F29<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F29<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F29<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F29<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN29*Bilans!F29+CO29","v":2.285583333333333},2.199334905660377,173.83043245497424,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":42.04641169977904}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.646773286706},null,{"$f":"F30/F32","v":4468.1183029987815},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R30*Bilans!F30+S30","v":11.689625000000001},{"v":0.2646315157088599,"d":"26.46%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.093443181818182},null,8.596181818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC30*Bilans!F30+AD30","v":3.2624999999999997},3.13938679245283,217.76756044168096,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":25.85171705697953},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ30*Bilans!F30+AK30","v":11.325999999999999},{"v":0.27312759860658503,"d":"27.31%"},3.093443181818182,null,8.232556818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU30*Bilans!F30+AV30","v":2.60525},2.506938679245283,173.8969921350772,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":32.37356372647375},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB30*Bilans!F30+BC30","v":11.689625000000001},{"v":0.2646315157088599,"d":"26.46%"},3.093443181818182,null,8.596181818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W30<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W30<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W30<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W30<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W30<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM30*Bilans!F30+BN30","v":3.2624999999999997},3.13938679245283,217.76756044168096,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.85171705697953},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F30<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F30*BT30+BU30","v":2.4799499999999997},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.357344507602132},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC30*Bilans!F30+CD30","v":11.376999999999999},{"v":0.27190324178765773,"d":"27.19%"},3.093443181818182,null,8.283556818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F30<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F30<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F30<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F30<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F30<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F30<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN30*Bilans!F30+CO30","v":2.4799499999999997},2.3863669811320753,165.53338284056605,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":34.00924490348424}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":1.471962914575778},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R31*Bilans!F31+S31","v":11.771412037037038},{"v":0.25579273388722285,"d":"25.58%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.011041666666667},null,8.76037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC31*Bilans!F31+AD31","v":3.3300925925925924},3.204428721174004,215.9420818443873,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":24.60491757063277},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ31*Bilans!F31+AK31","v":11.423333333333332},{"v":0.2635869565217392,"d":"26.36%"},3.011041666666667,null,8.412291666666665,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU31*Bilans!F31+AV31","v":2.649861111111111},2.5498663522012577,171.83201638436253,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":30.921112581994432},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB31*Bilans!F31+BC31","v":11.771412037037038},{"v":0.25579273388722285,"d":"25.58%"},3.011041666666667,null,8.76037037037037,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W31<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W31<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W31<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W31<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W31<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM31*Bilans!F31+BN31","v":3.3300925925925924},3.204428721174004,215.9420818443873,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.60491757063277},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F31<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F31*BT31+BU31","v":2.5196944444444442},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.3043873752175053},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC31*Bilans!F31+CD31","v":11.490555555555556},{"v":0.26204491611468356,"d":"26.20%"},3.011041666666667,null,8.479513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F31<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F31<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F31<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F31<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F31<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F31<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN31*Bilans!F31+CO31","v":2.5196944444444442},2.4246116352201255,163.39127180889082,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":32.51848807460516}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R37*Bilans!F37+S37","v":11.59551388888889},{"v":0.27495645248559747,"d":"27.50%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.188261363636364},null,8.407252525252526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC37*Bilans!F37+AD37","v":3.184722222222222},3.0645440251572325,219.5497844554031,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.35187778288258},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ37*Bilans!F37+AK37","v":11.213999999999999},{"v":0.28431080467597325,"d":"28.43%"},3.188261363636364,null,8.025738636363634,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU37*Bilans!F37+AV37","v":2.553916666666667},2.457542452830189,176.0630329927102,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":34.1076645654005},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB37*Bilans!F37+BC37","v":11.59551388888889},{"v":0.27495645248559747,"d":"27.50%"},3.188261363636364,null,8.407252525252526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W37<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W37<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W37<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W37<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W37<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM37*Bilans!F37+BN37","v":3.184722222222222},3.0645440251572325,219.5497844554031,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.35187778288258},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F37<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.4342166666666665},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.4204212902006423},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC37*Bilans!F37+CD37","v":11.246333333333332},{"v":0.28349340795249095,"d":"28.35%"},3.188261363636364,null,8.058071969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F37<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F37<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F37<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F37<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F37<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F37<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.4342166666666665},2.342359433962264,167.81110162615784,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":35.78487247560232}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R44*Bilans!F44+S44","v":12.101921296296297},{"v":0.22129124598123437,"d":"22.13%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6780492424242426},null,9.423872053872055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC44*Bilans!F44+AD44","v":3.6032407407407403},3.4672693920335425,205.9447696659996,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.042941408705797},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ44*Bilans!F44+AK44","v":11.816666666666666},{"v":0.2266332222079754,"d":"22.66%"},2.6780492424242426,null,9.138617424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU44*Bilans!F44+AV44","v":2.830138888888889},2.7233411949685538,161.75780180460265,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.51802080514914},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB44*Bilans!F44+BC44","v":12.101921296296297},{"v":0.22129124598123437,"d":"22.13%"},2.6780492424242426,null,9.423872053872055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W44<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W44<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W44<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W44<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W44<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM44*Bilans!F44+BN44","v":3.6032407407407403},3.4672693920335425,205.9447696659996,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.042941408705797},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F44<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.6803055555555555},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.1063796045082404},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC44*Bilans!F44+CD44","v":11.949444444444444},{"v":0.22411495822044897,"d":"22.41%"},2.6780492424242426,null,9.271395202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F44<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F44<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F44<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F44<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F44<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F44<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.6803055555555555},2.5791619496855347,153.1940133869354,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":26.94451865700034}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R61*Bilans!F61+S61","v":10.409895833333334},{"v":0.38494112081944176,"d":"38.49%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A13'!$C$39+'151.A13'!$C$40)","v":4.00719696969697},null,6.402698863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC61*Bilans!F61+AD61","v":2.632083333333333},2.532759433962264,231.2317262864494,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":42.1740588633168},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ61*Bilans!F61+AK61","v":9.8540625},{"v":0.40665430828117544,"d":"40.67%"},4.00719696969697,null,5.846865530303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU61*Bilans!F61+AV61","v":2.1085416666666665},2.1085416666666665,192.50218674242427,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":50.659063154018206},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB61*Bilans!F61+BC61","v":9.943125},{"v":0.40301182673424807,"d":"40.30%"},4.00719696969697,null,5.93592803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W61<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W61<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W61<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W61<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W61<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM61*Bilans!F61+BN61","v":1.515185185185185},1.515185185185185,138.33089764309764,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":70.4974853892136},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F61<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F61*BT61+BU61","v":2.1085416666666665},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.948722779944072},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC61*Bilans!F61+CD61","v":6.6684375000000005},{"v":0.6009199260991754,"d":"60.09%"},4.00719696969697,null,2.66124053030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F61<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F61<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F61<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F61<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F61<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F61<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN61*Bilans!F61+CO61","v":1.7115625},1.4855070754716981,135.62139414665526,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":71.90591496888534}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R71*Bilans!F71+S71","v":12.178666666666667},{"v":0.21354778350618075,"d":"21.35%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.600727272727273},null,9.577939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC71*Bilans!F71+AD71","v":3.6666666666666665},3.5283018867924527,203.0223396226415,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.08087191054934},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ71*Bilans!F71+AK71","v":11.908},{"v":0.218401685650594,"d":"21.84%"},2.600727272727273,null,9.307272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU71*Bilans!F71+AV71","v":2.8720000000000003},2.7636226415094343,159.0218616535163,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.360444639744983},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB71*Bilans!F71+BC71","v":12.178666666666667},{"v":0.21354778350618075,"d":"21.35%"},2.600727272727273,null,9.577939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W71<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W71<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W71<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W71<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W71<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM71*Bilans!F71+BN71","v":3.6666666666666665},3.5283018867924527,203.0223396226415,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.08087191054934},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F71<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F71*BT71+BU71","v":2.7176},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.063749820292871},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC71*Bilans!F71+CD71","v":12.056},{"v":0.21572057670266037,"d":"21.57%"},2.600727272727273,null,9.455272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F71<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F71<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F71<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F71<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F71<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F71<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN71*Bilans!F71+CO71","v":2.7176},2.6150490566037736,150.47277549777016,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":25.74447932195599}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R77*Bilans!F77+S77","v":11.370319444444446},{"v":0.300356357089103,"d":"30.04%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.4151477272727275},null,7.9551717171717184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC77*Bilans!F77+AD77","v":2.998611111111111},2.8854559748427673,222.43166936106346,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.25745237966676},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ77*Bilans!F77+AK77","v":10.946},{"v":0.311999609654004,"d":"31.20%"},3.4151477272727275,null,7.530852272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU77*Bilans!F77+AV77","v":2.4310833333333335},2.3393443396226417,180.33346244382506,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":38.5543937246201},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB77*Bilans!F77+BC77","v":11.370319444444446},{"v":0.300356357089103,"d":"30.04%"},3.4151477272727275,null,7.9551717171717184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W77<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W77<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W77<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W77<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W77<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM77*Bilans!F77+BN77","v":2.998611111111111},2.8854559748427673,222.43166936106346,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.25745237966676},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F77<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F77*BT77+BU77","v":2.324783333333333},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.5814290270611204},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC77*Bilans!F77+CD77","v":10.933666666666667},{"v":0.31235154970330725,"d":"31.24%"},3.4151477272727275,null,7.51851893939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F77<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F77<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F77<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F77<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F77<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F77<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN77*Bilans!F77+CO77","v":2.324783333333333},2.2370556603773584,172.44831642890222,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":40.317281471690634}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R94*Bilans!F94+S94","v":13.042250000000001},{"v":0.15254182647653866,"d":"15.25%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.9894886363636366},null,11.052761363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC94*Bilans!F94+AD94","v":4.5287500000000005},4.357853773584906,186.827133801458,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.510137342970712},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ94*Bilans!F94+AK94","v":12.8155},{"v":0.15524081279416618,"d":"15.52%"},1.9894886363636366,null,10.826011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU94*Bilans!F94+AV94","v":3.4436250000000004},3.3136768867924533,142.06184678709266,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.13711118137968},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB94*Bilans!F94+BC94","v":13.042250000000001},{"v":0.15254182647653866,"d":"15.25%"},1.9894886363636366,null,11.052761363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W94<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W94<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W94<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W94<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W94<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM94*Bilans!F94+BN94","v":3.950277777777777},3.801210691823899,162.96308582761577,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.195663045575067},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F94<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F94*BT94+BU94","v":3.221325},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.5846651646846888},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC94*Bilans!F94+CD94","v":12.975625},{"v":0.153325071922442,"d":"15.33%"},1.9894886363636366,null,10.986136363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F94<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F94<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F94<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F94<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F94<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F94<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN94*Bilans!F94+CO94","v":3.221325},3.099765566037736,132.89117676908234,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.181706127751347}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R104*Bilans!F104+S104","v":13.436166666666667},{"v":0.12929316735585888,"d":"12.93%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.737204545454546},null,11.698962121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC104*Bilans!F104+AD104","v":4.914},4.728566037735849,174.0894664631218,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.109602750190986},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ104*Bilans!F104+AK104","v":13.217333333333334},{"v":0.13143381510046498,"d":"13.14%"},1.737204545454546,null,11.480128787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU104*Bilans!F104+AV104","v":3.7039999999999997},3.5642264150943395,131.22250382161235,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.085471899146464},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB104*Bilans!F104+BC104","v":13.436166666666667},{"v":0.12929316735585888,"d":"12.93%"},1.737204545454546,null,11.698962121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W104<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W104<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W104<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W104<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W104<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM104*Bilans!F104+BN104","v":5.137222222222224},4.943364779874216,181.99761411663815,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.71377292592076},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F104<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F104*BT104+BU104","v":3.451766666666667},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.4121116273679872},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC104*Bilans!F104+CD104","v":13.217333333333334},{"v":0.13143381510046498,"d":"13.14%"},1.737204545454546,null,11.480128787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F104<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F104<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F104<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F104<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F104<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F104<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN104*Bilans!F104+CO104","v":3.7039999999999997},3.5642264150943395,131.22250382161235,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.085471899146464}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F116<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F116<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F116<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F116<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F116<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F116<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F116<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F116*BT116+BU116","v":3.5042111111111116},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3760116749894937},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F119<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F119<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F119<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F119<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F119<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F119<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F119<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F119*BT119+BU119","v":3.7362141666666675},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.228471425945088},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F136<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F136<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F136<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F136<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F136<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F136<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F136<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F136*BT136+BU136","v":4.325963333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.924668766254277},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F142<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F142<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F142<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F142<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F142<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F142<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F142<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F142*BT142+BU142","v":3.008395},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.7676041582398274},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F152<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F152<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F152<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F152<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F152<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F152<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F152<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F152*BT152+BU152","v":3.6277833333333342},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.295078219011951},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F169<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F169<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F169<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F169<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F169<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F169<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F169<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F169*BT169+BU169","v":3.9079458333333337},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.130542967256559},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F175<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F175<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F175<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F175<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F175<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F175<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F175<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F175*BT175+BU175","v":4.104871666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.0283329633028493},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F185<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F185<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F185<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F185<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F185<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F185<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F185<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F185*BT185+BU185","v":4.577390833333332},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.818950317940131},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F201<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F201<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F201<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F201<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F201<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F201<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F201<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F201*BT201+BU201","v":4.412343333333332},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8869897201172563},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F211<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F211<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F211<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F211<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F211<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F211<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F211<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F211*BT211+BU211","v":4.129551666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":2.0162107617722604},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F217<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F217<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F217<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F217<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F217<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F217<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F217<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F217*BT217+BU217","v":4.511063333333333},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8456948830899234},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F234<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F234<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F234<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F234<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F234<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F234<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F234<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F234*BT234+BU234","v":4.2987125},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.9368698212843747},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F244<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F244<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F244<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F244<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F244<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F244<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F244<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F244*BT244+BU244","v":3.7449550000000005},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.2232701091542904},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"R250*Bilans!F250+S250","v":13.816777777777776},{"v":0.10767651099051735,"d":"10.77%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.4877424242424246},null,12.329035353535351,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07999999999999978},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"AC250*Bilans!F250+AD250","v":5.061333333333333},4.8703396226415085,150.1499140171526,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.4061491832100215},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.686666666666666},{"$f":"AJ250*Bilans!F250+AK250","v":13.610222222222223},{"v":0.10931066370197091,"d":"10.93%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":12.122479797979798},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.1299999999999994},{"$f":"AU250*Bilans!F250+AV250","v":3.8513333333333337},3.7060000000000004,114.25395854545455,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.732990236962172},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.20666666666666642},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.953333333333335},{"$f":"BB250*Bilans!F250+BC250","v":13.816777777777776},{"v":0.10767651099051735,"d":"10.77%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":12.329035353535351},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W250<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W250<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W250<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W250<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W250<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":4.340000000000002},{"$f":"BM250*Bilans!F250+BN250","v":5.341851851851853},5.1402725366876325,158.47179852105967,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.01722750315987},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.07866666666666673},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F250<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.8873333333333333},{"$f":"Bilans!F250*BT250+BU250","v":3.596644444444445},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3149484582744146},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.2133333333333335},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.686666666666666},{"$f":"CC250*Bilans!F250+CD250","v":13.610222222222223},{"v":0.10931066370197091,"d":"10.93%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":12.122479797979798},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F250<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F250<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F250<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F250<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F250<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F250<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":3.1299999999999994},{"$f":"CN250*Bilans!F250+CO250","v":3.8513333333333337},3.7060000000000004,114.25395854545455,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.732990236962172}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R260*Bilans!F260+S260","v":15.935725},{"v":0.06608793079129387,"d":"6.61%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.0531590909090915},null,14.882565909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC260*Bilans!F260+AD260","v":5.631724999999999},5.419207075471697,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ260*Bilans!F260+AK260","v":15.935725},{"v":0.06608793079129387,"d":"6.61%"},1.0531590909090915,null,14.882565909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU260*Bilans!F260+AV260","v":5.631724999999999},5.419207075471697,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB260*Bilans!F260+BC260","v":15.935725},{"v":0.06608793079129387,"d":"6.61%"},1.0531590909090915,null,14.882565909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W260<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W260<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W260<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W260<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W260<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM260*Bilans!F260+BN260","v":4.288333333333333},4.126509433962264,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F260<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F260*BT260+BU260","v":3.9485650000000003},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.1086259214747396},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC260*Bilans!F260+CD260","v":15.646725},{"v":0.06730859594637802,"d":"6.73%"},1.0531590909090915,null,14.59356590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F260<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F260<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F260<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F260<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F260<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F260<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN260*Bilans!F260+CO260","v":4.234825},4.075020283018868,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A13'!$C$39+'151.A13'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W277<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W277<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W277<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W277<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W277<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6768518518518514},1.6135744234800835,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F277<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F277*BT277+BU277","v":4.302311666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9352495022934355},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F277<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F277<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F277<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F277<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F277<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R286*Bilans!F286+S286","v":15.157237499999999},{"v":0.07756245659920394,"d":"7.76%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.1756325757575763},null,13.981604924242422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC286*Bilans!F286+AD286","v":5.431904166666666},5.226926650943395,121.99029075606774,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.224182219545554},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ286*Bilans!F286+AK286","v":15.157237499999999},{"v":0.07756245659920394,"d":"7.76%"},1.1756325757575763,null,13.981604924242422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU286*Bilans!F286+AV286","v":5.431904166666666},5.226926650943395,121.99029075606774,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.224182219545554},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB286*Bilans!F286+BC286","v":15.157237499999999},{"v":0.07756245659920394,"d":"7.76%"},1.1756325757575763,null,13.981604924242422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W286<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W286<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W286<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W286<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W286<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM286*Bilans!F286+BN286","v":4.18787037037037},4.02983752620545,94.05164532637697,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.776059107881544},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F286<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F286*BT286+BU286","v":3.8369908333333336},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1699417260256437},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC286*Bilans!F286+CD286","v":14.904404166666666},{"v":0.07887820020251797,"d":"7.89%"},1.1756325757575763,null,13.728771590909089,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F286<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F286<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F286<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F286<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F286<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F286<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN286*Bilans!F286+CO286","v":4.110954166666667},3.955823820754717,92.32425291189966,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.902839587916123}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"R292*Bilans!F292+S292","v":16.624525},{"v":0.05683142553218545,"d":"5.68%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A13'!$C$39+'151.A13'!$C$40)","v":0.9447954545454553},null,15.679729545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AC292*Bilans!F292+AD292","v":5.8085249999999995},5.58933537735849,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"AJ292*Bilans!F292+AK292","v":16.624525},{"v":0.05683142553218545,"d":"5.68%"},0.9447954545454553,null,15.679729545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.221},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"AU292*Bilans!F292+AV292","v":5.8085249999999995},5.58933537735849,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.861},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":5.41},{"$f":"BB292*Bilans!F292+BC292","v":16.624525},{"v":0.05683142553218545,"d":"5.68%"},0.9447954545454553,null,15.679729545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W292<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W292<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W292<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W292<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W292<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.9299999999999997},{"$f":"BM292*Bilans!F292+BN292","v":4.377222222222222},4.212044025157232,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.12339999999999991},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F292<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4400000000000013},{"$f":"Bilans!F292*BT292+BU292","v":4.0472850000000005},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.057193034744997},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.8210000000000001},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":5.609999999999999},{"$f":"CC292*Bilans!F292+CD292","v":16.303525},{"v":0.05795037910792024,"d":"5.80%"},0.9447954545454553,null,15.358729545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.13699999999999996},{"$f":"IF(Bilans!F292<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F292<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F292<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F292<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F292<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F292<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5600000000000005},{"$f":"CN292*Bilans!F292+CO292","v":4.344424999999999},4.180484433962263,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R309*Bilans!F309+S309","v":11.347351851851853},{"v":0.30300354864088935,"d":"30.30%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.438287878787879},null,7.909063973063974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC309*Bilans!F309+AD309","v":2.9796296296296294},2.8671907756813417,222.61599012769202,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":31.683199789951576},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ309*Bilans!F309+AK309","v":10.918666666666667},{"v":0.31489997668713016,"d":"31.49%"},3.438287878787879,null,7.480378787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU309*Bilans!F309+AV309","v":2.418555555555556},2.327289308176101,180.69666589594058,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":39.0332984655917},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB309*Bilans!F309+BC309","v":11.347351851851853},{"v":0.30300354864088935,"d":"30.30%"},3.438287878787879,null,7.909063973063974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W309<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W309<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W309<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W309<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W309<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM309*Bilans!F309+BN309","v":2.9796296296296294},2.8671907756813417,222.61599012769202,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":31.683199789951576},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F309<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F309*BT309+BU309","v":2.313622222222222},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.5987061464298966},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC309*Bilans!F309+CD309","v":10.901777777777777},{"v":0.3153878155355998,"d":"31.54%"},3.438287878787879,null,7.463489898989899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F309<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F309<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F309<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F309<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F309<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F309<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN309*Bilans!F309+CO309","v":2.313622222222222},2.22631572327044,172.85681974019437,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":40.80363680330674}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R315*Bilans!F315+S315","v":12.559066666666668},{"v":0.18299227022274384,"d":"18.30%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.2982121212121216},null,10.260854545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC315*Bilans!F315+AD315","v":4.027333333333333},3.8753584905660374,194.85584334819896,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":15.180131348441622},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ315*Bilans!F315+AK315","v":12.3232},{"v":0.1864947514616432,"d":"18.65%"},2.2982121212121216,null,10.02498787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU315*Bilans!F315+AV315","v":3.110866666666667},2.9934754716981136,150.51412379005149,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.65222413388248},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB315*Bilans!F315+BC315","v":12.559066666666668},{"v":0.18299227022274384,"d":"18.30%"},2.2982121212121216,null,10.260854545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W315<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W315<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W315<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W315<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W315<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM315*Bilans!F315+BN315","v":3.6970370370370365},3.557526205450733,178.87500490184865,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.53633663160534},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F315<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F315*BT315+BU315","v":2.92868},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.8429348756531634},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC315*Bilans!F315+CD315","v":12.497},{"v":0.1839011059624007,"d":"18.39%"},2.2982121212121216,null,10.19878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F315<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F315<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F315<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F315<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F315<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F315<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN315*Bilans!F315+CO315","v":2.92868},2.8181637735849057,141.69932410950258,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":20.874745272258227}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R325*Bilans!F325+S325","v":12.964516666666668},{"v":0.15728741421369122,"d":"15.73%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.0391553030303036},null,10.925361363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.448083333333333},4.280231132075471,188.60138082032591,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.044708302831072},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ325*Bilans!F325+AK325","v":12.7363},{"v":0.16010578449238033,"d":"16.01%"},2.0391553030303036,null,10.697144696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU325*Bilans!F325+AV325","v":3.3900916666666667},3.2621636792452833,143.74190443992285,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.80366300518457},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB325*Bilans!F325+BC325","v":12.964516666666668},{"v":0.15728741421369122,"d":"15.73%"},2.0391553030303036,null,10.925361363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W325<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W325<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W325<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W325<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W325<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.9095370370370364},3.762007337526205,165.76669731608538,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.703890191890503},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F325<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F325*BT325+BU325","v":3.174245},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.623000591204493},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC325*Bilans!F325+CD325","v":12.898625},{"v":0.15809090527326003,"d":"15.81%"},2.0391553030303036,null,10.859469696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F325<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F325<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F325<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F325<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F325<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F325<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN325*Bilans!F325+CO325","v":3.174245},3.0544621698113206,134.58987730191254,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.87830216529742}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.27875000000000005},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":13.08125},{"$f":"R342*Bilans!F342+S342","v":10.909322916666667},{"v":0.3450725223291692,"d":"34.51%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.764507575757576},null,7.1448153409090915,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.255},{"$f":"AC342*Bilans!F342+AD342","v":2.7485416666666667},2.644823113207547,226.05784025514578,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":37.810478429859295},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.28875000000000006},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.62125},{"$f":"AJ342*Bilans!F342+AK342","v":10.37140625},{"v":0.3629698311892446,"d":"36.30%"},3.764507575757576,null,6.606898674242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.4774999999999996},{"$f":"AU342*Bilans!F342+AV342","v":2.1775208333333333},2.0953502358490566,179.09339438572042,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":47.72568593154807},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2775000000000001},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.602500000000001},{"$f":"BB342*Bilans!F342+BC342","v":10.440312500000001},{"v":0.3605742237847359,"d":"36.06%"},3.764507575757576,null,6.675804924242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W342<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W342<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W342<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W342<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W342<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.5799999999999996},{"$f":"BM342*Bilans!F342+BN342","v":1.7142592592592591},1.6495702306079663,140.99176682866397,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":60.623079525307915},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.03849999999999998},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F342<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.4774999999999996},{"$f":"Bilans!F342*BT342+BU342","v":2.1775208333333333},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.823635753180122},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.10124999999999995},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":7.63875},{"$f":"CC342*Bilans!F342+CD342","v":6.849843750000001},{"v":0.549575685687367,"d":"54.96%"},3.764507575757576,null,3.085336174242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.01874999999999999},{"$f":"IF(Bilans!F342<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F342<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F342<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F342<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F342<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F342<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":1.8912499999999999},{"$f":"CN342*Bilans!F342+CO342","v":1.74515625},1.7122287735849058,146.34730642152658,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":58.40459453519888}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R352*Bilans!F352+S352","v":12.090717592592593},{"v":0.22242990133685286,"d":"22.24%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.6893371212121218},null,9.401380471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC352*Bilans!F352+AD352","v":3.593981481481481},3.458359538784067,206.3524537712026,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.186229952723775},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ352*Bilans!F352+AK352","v":11.803333333333333},{"v":0.22784556237323822,"d":"22.78%"},2.6893371212121218,null,9.113996212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU352*Bilans!F352+AV352","v":2.824027777777778},2.7174606918238995,162.14470343410522,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.689880673944597},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB352*Bilans!F352+BC352","v":12.090717592592593},{"v":0.22242990133685286,"d":"22.24%"},2.6893371212121218,null,9.401380471380472,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W352<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W352<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W352<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W352<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W352<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM352*Bilans!F352+BN352","v":3.593981481481481},3.458359538784067,206.3524537712026,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.186229952723775},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F352<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.674861111111111},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.11270236687891},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC352*Bilans!F352+CD352","v":11.93388888888889},{"v":0.2253529546195158,"d":"22.54%"},2.6893371212121218,null,9.244551767676768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F352<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F352<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F352<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F352<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F352<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F352<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.674861111111111},2.5739229559748424,153.58013295811892,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":27.12250603579187}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R358*Bilans!F358+S358","v":11.29189351851852},{"v":0.30943994229643673,"d":"30.94%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.4941628787878787},null,7.797730639730641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC358*Bilans!F358+AD358","v":2.933796296296296},2.8230870020964356,222.9774205522203,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":32.7339356219605},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ358*Bilans!F358+AK358","v":10.852666666666666},{"v":0.3219635308177295,"d":"32.20%"},3.4941628787878787,null,7.358503787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU358*Bilans!F358+AV358","v":2.3883055555555557},2.298180817610063,181.51846907046888,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":40.21039052876548},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB358*Bilans!F358+BC358","v":11.29189351851852},{"v":0.30943994229643673,"d":"30.94%"},3.4941628787878787,null,7.797730639730641,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W358<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W358<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W358<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W358<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W358<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM358*Bilans!F358+BN358","v":2.933796296296296},2.8230870020964356,222.9774205522203,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":32.7339356219605},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F358<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.286672222222222},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.641119365825212},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC358*Bilans!F358+CD358","v":10.824777777777777},{"v":0.32279303561880573,"d":"32.28%"},3.4941628787878787,null,7.330614898989898,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F358<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F358<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F358<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F358<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F358<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F358<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.286672222222222},2.2003827044025157,173.79402735057178,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":41.99757978324551}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R369*Bilans!F369+S369","v":11.52212962962963},{"v":0.28312448085188147,"d":"28.31%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A13'!$C$39+'151.A13'!$C$40)","v":3.26219696969697},null,8.259932659932659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC369*Bilans!F369+AD369","v":3.124074074074074},3.0061844863731655,220.7031334095674,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.573477723643215},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ369*Bilans!F369+AK369","v":11.126666666666667},{"v":0.2931872651015851,"d":"29.32%"},3.26219696969697,null,7.864469696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU369*Bilans!F369+AV369","v":2.513888888888889},2.419025157232704,177.59603058890798,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":35.50899220610395},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB369*Bilans!F369+BC369","v":11.52212962962963},{"v":0.28312448085188147,"d":"28.31%"},3.26219696969697,null,8.259932659932659,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W369<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W369<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W369<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W369<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W369<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM369*Bilans!F369+BN369","v":3.124074074074074},3.0061844863731655,220.7031334095674,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.573477723643215},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F369<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F369*BT369+BU369","v":2.3985555555555553},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.471275239943075},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC369*Bilans!F369+CD369","v":11.144444444444444},{"v":0.29271956856702624,"d":"29.27%"},3.26219696969697,null,7.882247474747474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F369<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F369<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F369<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F369<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F369<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F369<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN369*Bilans!F369+CO369","v":2.3985555555555553},2.3080440251572325,169.44819943967985,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":37.21642417487848}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"R370*Bilans!F370+S370","v":13.292233333333334},{"v":0.13765671318201997,"d":"13.77%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A13'!$C$39+'151.A13'!$C$40)","v":1.829765151515152},null,11.462468181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC370*Bilans!F370+AD370","v":4.788166666666667},4.607481132075472,179.8668484339623,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.91310841883483},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.21600000000000003},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.668},{"$f":"AJ370*Bilans!F370+AK370","v":13.0702},{"v":0.13999519146724243,"d":"14.00%"},1.829765151515152,null,11.240434848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.146},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.668},{"$f":"AU370*Bilans!F370+AV370","v":3.6157833333333333},3.479338679245283,135.82642336037736,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.127339477600792},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.916},{"$f":"BB370*Bilans!F370+BC370","v":13.292233333333334},{"v":0.13765671318201997,"d":"13.77%"},1.829765151515152,null,11.462468181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W370<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W370<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W370<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W370<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W370<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM370*Bilans!F370+BN370","v":4.081296296296296},3.927285115303983,153.31335633123692,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.630034148021021},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.1284},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F370<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.5392},{"$f":"Bilans!F370*BT370+BU370","v":3.3727300000000002},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.4686371312343134},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.21000000000000013},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.86},{"$f":"CC370*Bilans!F370+CD370","v":13.22325},{"v":0.13837484366665925,"d":"13.84%"},1.829765151515152,null,11.393484848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.1284},{"$f":"IF(Bilans!F370<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F370<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F370<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F370<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F370<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F370<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.5392},{"$f":"CN370*Bilans!F370+CO370","v":3.3727300000000002},3.245457169811321,126.69615699509437,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":14.073351645141367}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$5,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$5,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$6,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$6,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"R371*Bilans!F371+S371","v":12.286782407407408},{"v":0.2028032368280565,"d":"20.28%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A13'!$C$39+'151.A13'!$C$40)","v":2.4917992424242428},null,9.794983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$10,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$10,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$11,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$11,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"AC371*Bilans!F371+AD371","v":3.7560185185185184},3.614281970649895,198.52100865971033,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.7806761604634},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$27,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$27,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$16,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$16,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.15999999999999995},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$28,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$28,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$17,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$17,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":11.78},{"$f":"AJ371*Bilans!F371+AK371","v":12.036666666666665},{"v":0.20701738375166795,"d":"20.70%"},2.4917992424242428,null,9.544867424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$21,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$21,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$22,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$22,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":2.8133333333333335},{"$f":"AU371*Bilans!F371+AV371","v":2.9309722222222225},2.820369496855346,154.91392255931962,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.785800706035406},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$16,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$16,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$5,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$5,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$5,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$5,0))))))","v":0.13444444444444434},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$17,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$17,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$6,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$6,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$6,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$6,0))))))","v":12.071111111111112},{"$f":"BB371*Bilans!F371+BC371","v":12.286782407407408},{"v":0.2028032368280565,"d":"20.28%"},2.4917992424242428,null,9.794983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A13'!$O$3,'151.A13'!$N$21,IF(Bilans!W371<='151.A13'!$P$3,'151.A13'!$O$21,IF(Bilans!W371<='151.A13'!$Q$3,'151.A13'!$P$10,IF(Bilans!W371<='151.A13'!$R$3,'151.A13'!$Q$10,IF(Bilans!W371<='151.A13'!$S$3,'151.A13'!$R$10,IF(Bilans!W371<='151.A13'!$U$3,'151.A13'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$22,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$22,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$11,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$11,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$11,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$11,0))))))","v":3.5777777777777775},{"$f":"BM371*Bilans!F371+BN371","v":3.7560185185185184},3.614281970649895,198.52100865971033,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.7806761604634},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$32,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$32,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$32,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$32,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$32,'151.A13'!$V$32))))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$N$33,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$O$33,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$33,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$V$3,'151.A13'!$S$33,IF(Bilans!F371<='151.A13'!$W$3,'151.A13'!$V$33,'151.A13'!$V$33))))))))","v":2.6653333333333333},{"$f":"Bilans!F371*BT371+BU371","v":2.770138888888889},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":3.005642260402152},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$57,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$57,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$27,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$27,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$16,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$58,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$58,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$28,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$28,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$17,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$17,0))))))","v":11.906666666666666},{"$f":"CC371*Bilans!F371+CD371","v":12.206111111111111},{"v":0.20414358182893982,"d":"20.41%"},2.4917992424242428,null,9.714311868686869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$62,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$62,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$32,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$32,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$21,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$21,0))))))","v":0.0653333333333334},{"$f":"IF(Bilans!F371<='151.A13'!$O$3,'151.A13'!$D$63,IF(Bilans!F371<='151.A13'!$P$3,'151.A13'!$E$63,IF(Bilans!F371<='151.A13'!$Q$3,'151.A13'!$P$33,IF(Bilans!F371<='151.A13'!$R$3,'151.A13'!$Q$33,IF(Bilans!F371<='151.A13'!$S$3,'151.A13'!$R$22,IF(Bilans!F371<='151.A13'!$U$3,'151.A13'!$S$22,0))))))","v":2.6653333333333333},{"$f":"CN371*Bilans!F371+CO371","v":2.770138888888889},2.6656053459119495,146.41322017938822,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":24.108736640735287}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.825711855708581},{"$f":"SUM(AF7:AF372)/229","v":3.682587601644049},{"$f":"SUM(AG7:AG372)/Z373","v":3.457917368643157},{"$f":"SUM(AH7:AH372)","v":4268.307044297821},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.112715723603181},{"$f":"SUM(AX7:AX372)/229","v":2.9979972143139335},{"$f":"SUM(AY7:AY372)/AR373","v":2.7503806602237897},{"$f":"SUM(AZ7:AZ372)","v":5366.532037493023},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12166.174810372133},{"$f":"SUM(BK7:BK372)","v":1.471962914575778},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.577597752522425},{"$f":"SUM(BP7:BP372)/229","v":3.440566562901181},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.2195592598157963},{"$f":"SUM(BR7:BR372)","v":4850.970095296855},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1200.9603754673858},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":974.560756533048},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.646773286706},{"$f":"SUM(CL7:CL372)","v":1.471962914575778},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.8335984689004583},{"$f":"SUM(CQ7:CQ372)/229","v":2.723214997490192},{"$f":"SUM(CR7:CR372)/CK373","v":2.5443500771469845},{"$f":"SUM(CS7:CS372)","v":5880.26079334459}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.290302398540783},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A16","index":40,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5214.038355728032},null,null,"COP",{"$f":"K13","v":3.439277924230388},{"$f":"L13","v":3.0375069860011967},{"$f":"M13","v":3.255989612545689},{"$f":"N13","v":2.9530786226232606},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9996359839891923},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9996360132924029},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.439277924230388},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":3.6401601080771062E-4},{"$f":"1-N3","v":3.6398670759707485E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.4395615143758334},{"$f":"L14","v":3.037790576146642},{"$f":"M14","v":3.2563537611124054},{"$f":"N14","v":2.9534427418654214}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.4395615143758334},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R7*Bilans!F7+S7","v":12.840615740740741},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.25216298779424756,"d":"25.22%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":9.60268771043771},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC7*Bilans!F7+AD7","v":3.157101851851851},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.0379659329140454},{"$f":"AF7*Z7","v":221.2669345791404},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":28.050240034990768},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ7*Bilans!F7+AK7","v":12.655652777777778},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2558483617683119,"d":"25.58%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":9.417724747474747},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU7*Bilans!F7+AV7","v":2.7748657407407404},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.670153825995807},{"$f":"AX7*AR7","v":194.4777410213217},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":31.914143974302046},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB7*Bilans!F7+BC7","v":12.840615740740741},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.25216298779424756,"d":"25.22%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":9.60268771043771},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W7<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W7<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W7<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W7<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W7<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM7*Bilans!F7+BN7","v":3.157101851851851},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.0379659329140454},{"$f":"BP7*BJ7","v":221.2669345791404},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":28.050240034990768},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F7<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F7*BT7+BU7","v":2.4911064814814816},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.3423085578727805},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC7*Bilans!F7+CD7","v":12.487004629629629},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2593038223610452,"d":"25.93%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":9.2490765993266},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F7<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F7<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F7<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F7<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F7<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F7<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN7*Bilans!F7+CO7","v":2.4911064814814816},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.397102463312369},{"$f":"CQ7*CK7","v":174.59034289448735},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":35.54944977971894}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R8*Bilans!F8+S8","v":13.889999999999999},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.16781475663765086,"d":"16.78%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":11.559053030303028},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC8*Bilans!F8+AD8","v":3.974166666666666},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.824198113207547},{"$f":"AF8*Z8","v":195.28789146655234},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.62357484780832},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ8*Bilans!F8+AK8","v":13.821083333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.16865153862977242,"d":"16.87%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":11.490136363636362},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU8*Bilans!F8+AV8","v":3.3939999999999997},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.2659245283018867},{"$f":"AX8*AR8","v":166.77888957118356},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.29425173079893},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB8*Bilans!F8+BC8","v":13.889999999999999},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.16781475663765086,"d":"16.78%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":11.559053030303028},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W8<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W8<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W8<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W8<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W8<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM8*Bilans!F8+BN8","v":3.663981481481481},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5257180293501045},{"$f":"BP8*BJ8","v":180.0455989660759},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.94623476896669},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F8<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F8*BT8+BU8","v":3.0301666666666667},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.747718996192038},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC8*Bilans!F8+CD8","v":13.873},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.16802039715252434,"d":"16.80%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":11.542053030303029},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F8<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F8<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F8<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F8<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F8<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F8<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN8*Bilans!F8+CO8","v":3.0301666666666667},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.915820754716981},{"$f":"CQ8*CK8","v":148.90036295883365},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":20.49084991177545}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3504.651861364476},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R9*Bilans!F9+S9","v":13.894},{"v":0.16760395810705297,"d":"16.76%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.3286893939393942},null,11.565310606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC9*Bilans!F9+AD9","v":3.977833333333333},3.827726415094339,195.26067583704972,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.592611972452511},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ9*Bilans!F9+AK9","v":13.825316666666666},{"v":0.16843660438924685,"d":"16.84%"},2.3286893939393942,null,11.496627272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU9*Bilans!F9+AV9","v":3.3964},3.268233962264151,166.71974510737564,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.26192782291662},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB9*Bilans!F9+BC9","v":13.894},{"v":0.16760395810705297,"d":"16.76%"},2.3286893939393942,null,11.565310606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W9<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W9<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W9<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W9<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W9<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM9*Bilans!F9+BN9","v":3.6657962962962958},3.5274643605870017,179.9436533194206,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.919874058583183},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F9<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F9*BT9+BU9","v":3.031433333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.746570877899753},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC9*Bilans!F9+CD9","v":13.8758},{"v":0.16782379350663704,"d":"16.78%"},2.3286893939393942,null,11.547110606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F9<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F9<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F9<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F9<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F9<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F9<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN9*Bilans!F9+CO9","v":3.031433333333333},2.9170396226415094,148.80455560102914,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":20.46055605964857}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R10*Bilans!F10+S10","v":13.337324074074074},{"v":0.20811441474493023,"d":"20.81%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.7756893939393943},null,10.561634680134679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC10*Bilans!F10+AD10","v":3.528685185185185},3.395527253668763,209.64047001010104,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":21.273872164985256},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ10*Bilans!F10+AK10","v":13.213027777777777},{"v":0.21007216821322852,"d":"21.01%"},2.7756893939393943,null,10.437338383838382,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU10*Bilans!F10+AV10","v":3.0668240740740735},2.951094863731656,182.20113344949496,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":24.477699315951636},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB10*Bilans!F10+BC10","v":13.337324074074074},{"v":0.20811441474493023,"d":"20.81%"},2.7756893939393943,null,10.561634680134679,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W10<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W10<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W10<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W10<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W10<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM10*Bilans!F10+BN10","v":3.528685185185185},3.395527253668763,209.64047001010104,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":21.273872164985256},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F10<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F10*BT10+BU10","v":2.767898148148148},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.008075465926525},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC10*Bilans!F10+CD10","v":13.211212962962962},{"v":0.21010102567575845,"d":"21.01%"},2.7756893939393943,null,10.435523569023568,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F10<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F10<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F10<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F10<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F10<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F10<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN10*Bilans!F10+CO10","v":2.767898148148148},2.6634491614255764,164.441835489899,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":27.121228283031826}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4718560515022},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R11*Bilans!F11+S11","v":13.460439814814814},{"v":0.1976991436277995,"d":"19.77%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6611174242424247},null,10.799322390572389,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC11*Bilans!F11+AD11","v":3.6207870370370365},3.4841535639412995,205.5318024430627,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":19.809354137682504},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ11*Bilans!F11+AK11","v":13.351180555555555},{"v":0.19931701269181834,"d":"19.93%"},2.6611174242424247,null,10.69006313131313,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU11*Bilans!F11+AV11","v":3.1391898148148147},3.020729821802935,178.19422524716506,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":22.848396212074224},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB11*Bilans!F11+BC11","v":13.460439814814814},{"v":0.1976991436277995,"d":"19.77%"},2.6611174242424247,null,10.799322390572389,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W11<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W11<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W11<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W11<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W11<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM11*Bilans!F11+BN11","v":3.6207870370370365},3.4841535639412995,205.5318024430627,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":19.809354137682504},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F11<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F11*BT11+BU11","v":2.83650462962963},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.9353192040145064},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC11*Bilans!F11+CD11","v":13.390717592592592},{"v":0.1987285151704258,"d":"19.87%"},2.6611174242424247,null,10.729600168350167,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F11<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F11<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F11<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F11<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F11<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F11<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN11*Bilans!F11+CO11","v":2.83650462962963},2.7294667190775685,161.01248242507629,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":25.28656287903263}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R12*Bilans!F12+S12","v":13.57688425925926},{"v":0.18802206302508936,"d":"18.80%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.552753787878788},null,11.02413047138047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC12*Bilans!F12+AD12","v":3.7078981481481477},3.5679774633123684,201.19727607142178,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":18.491142835818653},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ12*Bilans!F12+AK12","v":13.481847222222221},{"v":0.189347479303212,"d":"18.93%"},2.552753787878788,null,10.929093434343432,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU12*Bilans!F12+AV12","v":3.207634259259259},3.0865914570230606,174.05205046386033,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":21.37502867733687},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB12*Bilans!F12+BF8","v":2.4989423400673405},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.05381144781144753,0.0210797641617299,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":55.201045120673925},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":1.18868215205336},null,{"$f":"IF(Bilans!W12<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W12<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W12<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W12<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W12<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W12<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM12*Bilans!F12+BN12","v":3.7078981481481477},2.728453354297694,150.61347672024112,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":25.06175937927924},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F12<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F12*BT12+BU12","v":2.9013935185185185},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.8696715762566645},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC12*Bilans!F12+CD12","v":13.56049537037037},{"v":0.188249301972887,"d":"18.82%"},2.552753787878788,null,11.007741582491583,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":1.18868215205336},null,{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F12<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F12<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F12<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F12<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F12<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F12<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN12*Bilans!F12+CO12","v":2.9013935185185185},2.791906970649895,157.4348726457738,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":25.021911162279533}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4077.0054671600847},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.439277924230388},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0375069860011967},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.255989612545689},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9530786226232606},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R13*Bilans!F13+S13","v":13.918},{"v":0.1663417114092499,"d":"16.63%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.31514393939394},null,11.60285606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC13*Bilans!F13+AD13","v":3.999833333333333},3.848896226415094,195.08935292795886,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.408026840690559},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ13*Bilans!F13+AK13","v":13.850716666666665},{"v":0.16714975803133703,"d":"16.71%"},2.31514393939394,null,11.535572727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU13*Bilans!F13+AV13","v":3.4107999999999996},3.2820905660377355,166.35962289262437,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":18.068939650020166},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB13*Bilans!F13+BC13","v":13.918},{"v":0.1663417114092499,"d":"16.63%"},2.31514393939394,null,11.60285606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W13<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W13<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W13<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W13<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W13<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM13*Bilans!F13+BN13","v":3.6766851851851845},3.537942348008385,179.3280054246236,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.762256286346876},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F13<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F13*BT13+BU13","v":3.0390333333333333},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.739702266607114},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC13*Bilans!F13+CD13","v":13.8926},{"v":0.1666458358690195,"d":"16.66%"},2.31514393939394,null,11.57745606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F13<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F13<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F13<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F13<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F13<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F13<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN13*Bilans!F13+CO13","v":3.0390333333333333},2.924352830188679,148.2269377540309,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.279323257929207}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4395615143758334},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.037790576146642},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2563537611124054},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9534427418654214},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R14*Bilans!F14+S14","v":13.067439814814815},{"v":0.23163257224556744,"d":"23.16%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.026844696969697},null,10.040595117845118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC14*Bilans!F14+AD14","v":3.3267870370370365},3.201247903563941,216.9418769061845,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.767982994410403},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ14*Bilans!F14+AK14","v":12.910180555555556},{"v":0.2344540948861613,"d":"23.45%"},3.026844696969697,null,9.883335858585859,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU14*Bilans!F14+AV14","v":2.9081898148148144},2.7984468029350102,189.64488853704498,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.33302157225427},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB14*Bilans!F14+BC14","v":13.067439814814815},{"v":0.23163257224556744,"d":"23.16%"},3.026844696969697,null,10.040595117845118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W14<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W14<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W14<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W14<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W14<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM14*Bilans!F14+BN14","v":3.3267870370370365},3.201247903563941,216.9418769061845,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.767982994410403},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F14<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.61750462962963},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.180909946587571},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC14*Bilans!F14+CD14","v":12.817717592592592},{"v":0.23614537261446003,"d":"23.61%"},3.026844696969697,null,9.790872895622895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F14<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F14<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F14<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F14<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F14<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F14<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.61750462962963},2.5187308700209647,170.6891246240471,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":31.479525891427887}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.984456820403116},{"$nulls":4},{"$f":"F11","v":3.4718560515022},{"$f":"F15","v":2.984456820403116},{"$f":"F28","v":3.249503391647515},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R15*Bilans!F15+S15","v":13.254236111111112},{"v":0.2152527946325527,"d":"21.53%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.853011363636364},null,10.401224747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC15*Bilans!F15+AD15","v":3.4665277777777774},3.335715408805031,212.13785389150942,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":22.30622355850761},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ15*Bilans!F15+AK15","v":13.119791666666666},{"v":0.21745858746255733,"d":"21.75%"},2.853011363636364,null,10.266780303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU15*Bilans!F15+AV15","v":3.017986111111111},2.9040998427672955,184.68886959155233,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":25.621437851620676},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB15*Bilans!F15+BC15","v":13.254236111111112},{"v":0.2152527946325527,"d":"21.53%"},2.853011363636364,null,10.401224747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W15<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W15<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W15<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W15<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W15<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM15*Bilans!F15+BN15","v":3.4665277777777774},3.335715408805031,212.13785389150942,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":22.30622355850761},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F15<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.7215972222222224},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.059250076993234},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC15*Bilans!F15+CD15","v":13.090069444444444},{"v":0.21795234744512457,"d":"21.80%"},2.853011363636364,null,10.23705808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F15<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F15<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F15<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F15<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F15<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F15<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.7215972222222224},2.6188954402515727,166.55103633683538,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":28.411677874858583}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.2864202142251924},{"$f":"F19","v":3.2864202142251924},{"$f":"F19","v":3.2864202142251924},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R16*Bilans!F16+S16","v":13.255449074074074},{"v":0.21514794103320767,"d":"21.51%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.851882575757576},null,10.403566498316497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC16*Bilans!F16+AD16","v":3.4674351851851846},3.3365885744234793,212.1029924350581,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.290886518898553},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ16*Bilans!F16+AK16","v":13.121152777777777},{"v":0.2173500014867273,"d":"21.74%"},2.851882575757576,null,10.2692702020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU16*Bilans!F16+AV16","v":3.018699074074074},2.904785901467505,184.65380682749668,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.604474751530766},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB16*Bilans!F16+BC16","v":13.255449074074074},{"v":0.21514794103320767,"d":"21.51%"},2.851882575757576,null,10.403566498316497,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W16<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W16<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W16<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W16<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W16<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM16*Bilans!F16+BN16","v":3.4674351851851846},3.3365885744234793,212.1029924350581,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.290886518898553},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F16<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F16*BT16+BU16","v":2.7222731481481484},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0584904814903595},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC16*Bilans!F16+CD16","v":13.091837962962963},{"v":0.21783668449194082,"d":"21.78%"},2.851882575757576,null,10.239955387205386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F16<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F16<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F16<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F16<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F16<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F16<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN16*Bilans!F16+CO16","v":2.7222731481481484},2.619545859538784,166.52143446395561,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":28.392523460468205}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":789.082236875446},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R17*Bilans!F17+S17","v":12.832731481481481},{"v":0.2528896639190412,"d":"25.29%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.245265151515152},null,9.587466329966329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC17*Bilans!F17+AD17","v":3.151203703703703},3.0322903563941295,221.38751892033545,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":28.17068616792353},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ17*Bilans!F17+AK17","v":12.646805555555556},{"v":0.2566074995981538,"d":"25.66%"},3.245265151515152,null,9.401540404040404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU17*Bilans!F17+AV17","v":2.7702314814814812},2.665694444444444,194.62235138888892,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":32.04482050747669},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB17*Bilans!F17+BC17","v":12.832731481481481},{"v":0.2528896639190412,"d":"25.29%"},3.245265151515152,null,9.587466329966329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W17<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W17<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W17<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W17<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W17<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM17*Bilans!F17+BN17","v":3.151203703703703},3.0322903563941295,221.38751892033545,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":28.17068616792353},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F17<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.486712962962963},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.348213740643099},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC17*Bilans!F17+CD17","v":12.475509259259258},{"v":0.26013087594853357,"d":"26.01%"},3.245265151515152,null,9.230244107744106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F17<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F17<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F17<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F17<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F17<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F17<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.486712962962963},2.3928747379454927,174.70378461740046,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":35.698358399379714}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5214.038355728032},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R18*Bilans!F18+S18","v":13.240287037037037},{"v":0.21645999185858947,"d":"21.65%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.8659924242424246},null,10.374294612794612,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC18*Bilans!F18+AD18","v":3.4560925925925923},3.3256740041928716,212.53536025595582,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.48317836441959},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ18*Bilans!F18+AK18","v":13.104138888888889},{"v":0.21870894749692588,"d":"21.87%"},2.8659924242424246,null,10.238146464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU18*Bilans!F18+AV18","v":3.0097870370370368},2.8962101677148846,185.08941964732233,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.81709112539194},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB18*Bilans!F18+BC18","v":13.240287037037037},{"v":0.21645999185858947,"d":"21.65%"},2.8659924242424246,null,10.374294612794612,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W18<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W18<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W18<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W18<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W18<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM18*Bilans!F18+BN18","v":3.4560925925925923},3.3256740041928716,212.53536025595582,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.48317836441959},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F18<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.713824074074074},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.068012621440341},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC18*Bilans!F18+CD18","v":13.069731481481481},{"v":0.2192847212127696,"d":"21.93%"},2.8659924242424246,null,10.203739057239057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F18<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F18<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F18<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F18<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F18<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F18<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.713824074074074},2.6114156184486377,166.88892493529644,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.632639435082126}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.2864202142251924},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5637.442764193009},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R19*Bilans!F19+S19","v":12.821814814814815},{"v":0.253897306227103,"d":"25.39%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.2554242424242426},null,9.566390572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC19*Bilans!F19+AD19","v":3.1430370370370366},3.0244318658280918,221.55118200266818,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.33820402472867},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ19*Bilans!F19+AK19","v":12.634555555555556},{"v":0.25766036866985764,"d":"25.77%"},3.2554242424242426,null,9.379131313131314,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU19*Bilans!F19+AV19","v":2.7638148148148147},2.659519916142558,194.81998838803128,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.22648070898415},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB19*Bilans!F19+BC19","v":12.821814814814815},{"v":0.253897306227103,"d":"25.39%"},3.2554242424242426,null,9.566390572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W19<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W19<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W19<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W19<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W19<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM19*Bilans!F19+BN19","v":3.1430370370370366},3.0244318658280918,221.55118200266818,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.33820402472867},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F19<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.4806296296296297},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.3564246803224016},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC19*Bilans!F19+CD19","v":12.459592592592593},{"v":0.2612785464879196,"d":"26.13%"},3.2554242424242426,null,9.20416835016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F19<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F19<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F19<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F19<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F19<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F19<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.4806296296296297},2.387020964360587,174.85839971945876,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.905410363953656}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5929.152618728371},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R20*Bilans!F20+S20","v":12.732662037037038},{"v":0.2621910596389327,"d":"26.22%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.338390151515152},null,9.394271885521885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC20*Bilans!F20+AD20","v":3.0763425925925922},2.960254192872117,222.74432674266248,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.739557573123317},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ20*Bilans!F20+AK20","v":12.534513888888888},{"v":0.2663358293036349,"d":"26.63%"},3.338390151515152,null,9.196123737373735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU20*Bilans!F20+AV20","v":2.7114120370370367},2.6090946016771484,196.3213233031971,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":33.74222228025358},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB20*Bilans!F20+BC20","v":12.732662037037038},{"v":0.2621910596389327,"d":"26.22%"},3.338390151515152,null,9.394271885521885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W20<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W20<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W20<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W20<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W20<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM20*Bilans!F20+BN20","v":3.0763425925925922},2.960254192872117,222.74432674266248,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.739557573123317},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F20<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.430949074074074},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.425018895058187},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC20*Bilans!F20+CD20","v":12.32960648148148},{"v":0.2707621006825534,"d":"27.08%"},3.338390151515152,null,8.991216329966328,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F20<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F20<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F20<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F20<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F20<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F20<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.430949074074074},2.339215146750524,176.01424371724323,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":37.63512309771696}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R21*Bilans!F21+S21","v":13.501074074074074},{"v":0.19430328401356772,"d":"19.43%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6233030303030307},null,10.877771043771043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC21*Bilans!F21+AD21","v":3.651185185185185},3.513404612159329,204.06876068763106,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":19.342208239032693},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ21*Bilans!F21+AK21","v":13.396777777777777},{"v":0.19581596961729833,"d":"19.58%"},2.6233030303030307,null,10.773474747474745,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU21*Bilans!F21+AV21","v":3.163074074074074},3.043712788259958,176.78769317934058,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":22.327009269233177},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB21*Bilans!F21+BC21","v":13.501074074074074},{"v":0.19430328401356772,"d":"19.43%"},2.6233030303030307,null,10.877771043771043,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W21<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W21<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W21<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W21<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W21<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM21*Bilans!F21+BN21","v":3.651185185185185},3.513404612159329,204.06876068763106,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":19.342208239032693},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F21<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F21*BT21+BU21","v":2.859148148148148},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.912072435638088},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC21*Bilans!F21+CD21","v":13.449962962962962},{"v":0.1950416545775476,"d":"19.50%"},2.6233030303030307,null,10.82665993265993,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F21<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F21<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F21<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F21<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F21<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F21<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN21*Bilans!F21+CO21","v":2.859148148148148},2.7512557651991614,159.80093849590244,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":24.700358467561188}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R22*Bilans!F22+S22","v":13.339143518518519},{"v":0.20795909484519137,"d":"20.80%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.7739962121212125},null,10.565147306397307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC22*Bilans!F22+AD22","v":3.530046296296296},3.3968370020964356,209.58329901253097,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.25167269941579},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ22*Bilans!F22+AK22","v":13.215069444444444},{"v":0.20991158796273962,"d":"20.99%"},2.7739962121212125,null,10.44107323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU22*Bilans!F22+AV22","v":3.067893518518518},2.9521239517819704,182.14470595042405,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.4530613757744},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB22*Bilans!F22+BC22","v":13.339143518518519},{"v":0.20795909484519137,"d":"20.80%"},2.7739962121212125,null,10.565147306397307,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W22<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W22<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W22<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W22<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W22<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM22*Bilans!F22+BN22","v":3.530046296296296},3.3968370020964356,209.58329901253097,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.25167269941579},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F22<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F22*BT22+BU22","v":2.7689120370370373},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0069740028785668},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC22*Bilans!F22+CD22","v":13.21386574074074},{"v":0.209930709646041,"d":"20.99%"},2.7739962121212125,null,10.439869528619528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F22<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F22<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F22<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F22<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F22<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F22<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN22*Bilans!F22+CO22","v":2.7689120370370373},2.6644247903563945,164.39379846281213,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":27.093453132209532}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R23*Bilans!F23+S23","v":12.887314814814815},{"v":0.24787705917585287,"d":"24.79%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.1944696969696973},null,9.692845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC23*Bilans!F23+AD23","v":3.1920370370370366},3.071582809224318,220.5117222222222,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.34595446494747},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ23*Bilans!F23+AK23","v":12.708055555555555},{"v":0.25137360180749113,"d":"25.14%"},3.1944696969696973,null,9.513585858585857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU23*Bilans!F23+AV23","v":2.8023148148148147},2.696567085953878,193.5890025252525,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.148998322306262},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB23*Bilans!F23+BC23","v":12.887314814814815},{"v":0.24787705917585287,"d":"24.79%"},3.1944696969696973,null,9.692845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W23<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W23<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W23<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W23<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W23<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM23*Bilans!F23+BN23","v":3.1920370370370366},3.071582809224318,220.5117222222222,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.34595446494747},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F23<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.51712962962963},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3077543618017797},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC23*Bilans!F23+CD23","v":12.555092592592592},{"v":0.25443617188888035,"d":"25.44%"},3.1944696969696973,null,9.360622895622894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F23<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F23<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F23<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F23<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F23<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F23<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.51712962962963},2.4221436058700214,173.88789141414145,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.678110510376996}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R24*Bilans!F24+S24","v":12.75388888888889},{"v":0.2602058393755915,"d":"26.02%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.318636363636364},null,9.435252525252526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC24*Bilans!F24+AD24","v":3.0922222222222215},2.9755345911949678,222.4834264150943,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.400418968488985},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ24*Bilans!F24+AK24","v":12.558333333333334},{"v":0.2642577064607589,"d":"26.43%"},3.318636363636364,null,9.23969696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU24*Bilans!F24+AV24","v":2.7238888888888884},2.621100628930817,195.9820768439108,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":33.37604160281658},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB24*Bilans!F24+BC24","v":12.75388888888889},{"v":0.2602058393755915,"d":"26.02%"},3.318636363636364,null,9.435252525252526,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W24<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W24<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W24<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W24<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W24<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM24*Bilans!F24+BN24","v":3.0922222222222215},2.9755345911949678,222.4834264150943,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":29.400418968488985},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F24<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F24*BT24+BU24","v":2.4427777777777777},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4084338687582973},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC24*Bilans!F24+CD24","v":12.360555555555555},{"v":0.26848601980068565,"d":"26.85%"},3.318636363636364,null,9.041919191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F24<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F24<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F24<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F24<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F24<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F24<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN24*Bilans!F24+CO24","v":2.4427777777777777},2.3505974842767294,175.75631080617498,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":37.21690515774611}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R25*Bilans!F25+S25","v":13.213601851851852},{"v":0.21877651453306174,"d":"21.88%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.890825757575758},null,10.322776094276094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC25*Bilans!F25+AD25","v":3.436129629629629},3.3064643605870017,213.27837358928915,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":22.82469538089432},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ25*Bilans!F25+AK25","v":13.074194444444444},{"v":0.2211092828594226,"d":"22.11%"},2.890825757575758,null,10.183368686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU25*Bilans!F25+AV25","v":2.9941018518518514},2.881116876310272,185.84199147122166,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":26.19437012039301},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB25*Bilans!F25+BC25","v":13.213601851851852},{"v":0.21877651453306174,"d":"21.88%"},2.890825757575758,null,10.322776094276094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W25<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W25<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W25<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W25<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W25<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM25*Bilans!F25+BN25","v":3.436129629629629},3.3064643605870017,213.27837358928915,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":22.82469538089432},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F25<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.6989537037037037},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.0849163882293684},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC25*Bilans!F25+CD25","v":13.030824074074074},{"v":0.2218451988257059,"d":"22.18%"},2.890825757575758,null,10.139998316498316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F25<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F25<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F25<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F25<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F25<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F25<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.6989537037037037},2.597106394129979,167.5223342434725,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":29.058894925813647}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12166.458091134653},null,{"$f":"F26/F28","v":3744.0976742499092},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R26*Bilans!F26+S26","v":11.029114583333335},{"v":0.38205833475361567,"d":"38.21%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.213765151515152},null,6.815349431818183,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC26*Bilans!F26+AD26","v":2.599177083333333},2.501094929245283,240.74039131957548,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":45.027151382048004},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ26*Bilans!F26+AK26","v":10.350999999999999},{"v":0.40708773563087164,"d":"40.71%"},4.213765151515152,null,6.137234848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU26*Bilans!F26+AV26","v":2.0808020833333334},2.0808020833333334,200.28552372916667,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":54.12200463563229},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB26*Bilans!F26+BC26","v":10.742895833333332},{"v":0.39223736475602544,"d":"39.22%"},4.213765151515152,null,6.52913068181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W26<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W26<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W26<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W26<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W26<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":1.6416759259259253},1.5797258909853242,152.0549359109014,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":71.28906390826903},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F26<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F26*BT26+BU26","v":2.0808020833333334},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.637346707645138},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC26*Bilans!F26+CD26","v":7.057802083333333},{"v":0.597036457208932,"d":"59.70%"},4.213765151515152,null,2.844036931818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F26<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F26<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F26<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F26<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F26<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN26*Bilans!F26+CO26","v":1.8721562499999997},1.8368325471698113,176.80247999528302,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":61.310531639653476}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1.18868215205336},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R27*Bilans!F27+S27","v":10.568125000000002},{"v":0.41656137936225457,"d":"41.66%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.402272727272727},null,6.165852272727275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC27*Bilans!F27+AD27","v":2.524375},2.524375,254.40192272727273,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":46.70877850052893},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ27*Bilans!F27+AK27","v":9.850000000000001},{"v":0.44693124134748496,"d":"44.69%"},4.402272727272727,null,5.447727272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU27*Bilans!F27+AV27","v":2.026875},2.026875,204.2647772727273,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":58.17352956017156},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB27*Bilans!F27+BC27","v":10.26625},{"v":0.42881020112238916,"d":"42.88%"},4.402272727272727,null,5.863977272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W27<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W27<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W27<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W27<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W27<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM27*Bilans!F27+BN27","v":1.4901388888888885},1.4901388888888885,150.17348787878785,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":79.12716969301555},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F27<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F27*BT27+BU27","v":2.026875},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.728151152034076},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC27*Bilans!F27+CD27","v":6.836875},{"v":0.643901303925072,"d":"64.39%"},4.402272727272727,null,2.4346022727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F27<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F27<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F27<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F27<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F27<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F27<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN27*Bilans!F27+CO27","v":1.8356249999999998},1.5931839622641506,160.5581830188679,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":74.00932693278212}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.249503391647515},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R28*Bilans!F28+S28","v":11.390729166666668},{"v":0.3569476439921154,"d":"35.69%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.0658939393939395},null,7.324835227272729,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC28*Bilans!F28+AD28","v":2.6578541666666666},2.557557783018868,237.09862678001718,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":42.40958193937946},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ28*Bilans!F28+AK28","v":10.744},{"v":0.37843391096369505,"d":"37.84%"},4.0658939393939395,null,6.67810606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU28*Bilans!F28+AV28","v":2.123104166666667},2.0429870283018867,189.3952981848199,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":53.09135832046447},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB28*Bilans!F28+BC28","v":11.116791666666666},{"v":0.3657434681973387,"d":"36.57%"},4.0658939393939395,null,7.0508977272727265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W28<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W28<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W28<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W28<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W28<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM28*Bilans!F28+BN28","v":1.7605462962962957},1.6941105870020958,157.05267597808268,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":64.02472022536399},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F28<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F28*BT28+BU28","v":2.123104166666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.5693453484606765},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC28*Bilans!F28+CD28","v":7.231104166666666},{"v":0.5622784357244575,"d":"56.23%"},4.0658939393939395,null,3.165210227272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F28<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F28<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F28<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F28<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F28<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F28<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN28*Bilans!F28+CO28","v":1.9008124999999998},1.8649481132075472,172.89018437564323,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":58.15977162875924}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R29*Bilans!F29+S29","v":12.562847222222222},{"v":0.2783143337412153,"d":"27.83%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.496420454545455},null,9.066426767676766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC29*Bilans!F29+AD29","v":2.949305555555555},2.838011006289308,224.30993991209263,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":32.584137518902935},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ29*Bilans!F29+AK29","v":12.343958333333333},{"v":0.28324953472208375,"d":"28.32%"},3.496420454545455,null,8.847537878787879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU29*Bilans!F29+AV29","v":2.6115972222222217},2.513046383647798,198.62547469446824,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":36.79762598526359},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB29*Bilans!F29+BC29","v":12.562847222222222},{"v":0.2783143337412153,"d":"27.83%"},3.496420454545455,null,9.066426767676766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W29<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W29<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W29<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W29<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W29<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM29*Bilans!F29+BN29","v":2.949305555555555},2.838011006289308,224.30993991209263,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":32.584137518902935},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F29<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F29*BT29+BU29","v":2.3363194444444444},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.5637449028755417},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC29*Bilans!F29+CD29","v":12.082013888888888},{"v":0.2893905342850918,"d":"28.94%"},3.496420454545455,null,8.585593434343433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F29<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F29<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F29<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F29<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F29<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F29<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN29*Bilans!F29+CO29","v":2.3363194444444444},2.2481564465408805,177.6891760881218,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":41.133321060185104}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.646773286706},null,{"$f":"F30/F32","v":4221.894933408313},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R30*Bilans!F30+S30","v":12.995875},{"v":0.2380326974380857,"d":"23.80%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.093443181818182},null,9.902431818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC30*Bilans!F30+AD30","v":3.2732499999999995},3.1497311320754715,218.48510872512864,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":25.76681490823974},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ30*Bilans!F30+AK30","v":12.829875},{"v":0.24111249578177357,"d":"24.11%"},3.093443181818182,null,9.736431818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU30*Bilans!F30+AV30","v":2.866125},2.7579693396226412,191.3100533857204,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.426918539280642},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB30*Bilans!F30+BC30","v":12.995875},{"v":0.2380326974380857,"d":"23.80%"},3.093443181818182,null,9.902431818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W30<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W30<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W30<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W30<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W30<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM30*Bilans!F30+BN30","v":3.2732499999999995},3.1497311320754715,218.48510872512864,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.76681490823974},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F30<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F30*BT30+BU30","v":2.5776250000000003},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.2301232769033144},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC30*Bilans!F30+CD30","v":12.713375},{"v":0.24332194887810532,"d":"24.33%"},3.093443181818182,null,9.619931818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F30<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F30<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F30<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F30<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F30<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F30<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN30*Bilans!F30+CO30","v":2.5776250000000003},2.480356132075472,172.05305991831048,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":32.720518655116905}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":1.18868215205336},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R31*Bilans!F31+S31","v":13.084421296296297},{"v":0.23012417580279065,"d":"23.01%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.011041666666667},null,10.07337962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC31*Bilans!F31+AD31","v":3.3394907407407404},3.213472222222222,216.55151104797983,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":24.535673282070835},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ31*Bilans!F31+AK31","v":12.929236111111111},{"v":0.23288627733227346,"d":"23.29%"},3.011041666666667,null,9.918194444444444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU31*Bilans!F31+AV31","v":2.918171296296296},2.8080516247379452,189.23076982978372,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.07808227272622},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB31*Bilans!F31+BC31","v":13.084421296296297},{"v":0.23012417580279065,"d":"23.01%"},3.011041666666667,null,10.07337962962963,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W31<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W31<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W31<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W31<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W31<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM31*Bilans!F31+BN31","v":3.3394907407407404},3.213472222222222,216.55151104797983,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.535673282070835},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F31<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F31*BT31+BU31","v":2.626967592592593},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.169451551326832},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC31*Bilans!F31+CD31","v":12.84247685185185},{"v":0.23445957515839186,"d":"23.45%"},3.011041666666667,null,9.831435185185184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F31<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F31<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F31<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F31<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F31<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F31<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN31*Bilans!F31+CO31","v":2.626967592592593},2.527836740041929,170.34747086132558,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":31.190584145140154}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R37*Bilans!F37+S37","v":12.893986111111111},{"v":0.24726731796996038,"d":"24.73%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.188261363636364},null,9.705724747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC37*Bilans!F37+AD37","v":3.197027777777777},3.0763852201257857,220.39811026886795,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.2465987315257},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ37*Bilans!F37+AK37","v":12.715541666666667},{"v":0.25073736119274226,"d":"25.07%"},3.188261363636364,null,9.527280303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU37*Bilans!F37+AV37","v":2.8062361111111107},2.700340408805031,193.45754208211835,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.040913717043765},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB37*Bilans!F37+BC37","v":12.893986111111111},{"v":0.24726731796996038,"d":"24.73%"},3.188261363636364,null,9.705724747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W37<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W37<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W37<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W37<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W37<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM37*Bilans!F37+BN37","v":3.197027777777777},3.0763852201257857,220.39811026886795,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.2465987315257},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F37<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F37*BT37+BU37","v":2.5208472222222222},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3028762862860774},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC37*Bilans!F37+CD37","v":12.564819444444444},{"v":0.25374509977905485,"d":"25.37%"},3.188261363636364,null,9.37655808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F37<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F37<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F37<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F37<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F37<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F37<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN37*Bilans!F37+CO37","v":2.5208472222222222},2.4257209119496856,173.78327705381653,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":34.55510204139357}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R44*Bilans!F44+S44","v":13.44224537037037},{"v":0.19922633225601172,"d":"19.92%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6780492424242426},null,10.764196127946128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC44*Bilans!F44+AD44","v":3.6071759259259255},3.47105607966457,206.16968686273108,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.021075914003365},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ44*Bilans!F44+AK44","v":13.330763888888889},{"v":0.20089240682271634,"d":"20.09%"},2.6780492424242426,null,10.652714646464647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU44*Bilans!F44+AV44","v":3.12849537037037},3.01043894129979,178.81049444384885,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.08443340914344},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB44*Bilans!F44+BC44","v":13.44224537037037},{"v":0.19922633225601172,"d":"19.92%"},2.6780492424242426,null,10.764196127946128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W44<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W44<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W44<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W44<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W44<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM44*Bilans!F44+BN44","v":3.6071759259259255},3.47105607966457,206.16968686273108,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.021075914003365},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F44<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F44*BT44+BU44","v":2.8263657407407408},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.945848936537773},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC44*Bilans!F44+CD44","v":13.364189814814814},{"v":0.20038994353817863,"d":"20.04%"},2.6780492424242426,null,10.686140572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F44<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F44<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F44<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F44<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F44<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F44<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN44*Bilans!F44+CO44","v":2.8263657407407408},2.719710429769392,161.5421459042072,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":25.552086910450896}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R61*Bilans!F61+S61","v":11.534270833333336},{"v":0.34741658381355295,"d":"34.74%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A16'!$C$39+'151.A16'!$C$40)","v":4.00719696969697},null,7.527073863636366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC61*Bilans!F61+AD61","v":2.6811458333333333},2.5799705188679245,235.54192666166384,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":41.40231241921943},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ61*Bilans!F61+AK61","v":10.9},{"v":0.3676327495134835,"d":"36.76%"},4.00719696969697,null,6.89280303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU61*Bilans!F61+AV61","v":2.1398958333333336},2.0591450471698116,187.9924550064323,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":51.8743182280236},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB61*Bilans!F61+BC61","v":11.265208333333334},{"v":0.35571441300733186,"d":"35.57%"},4.00719696969697,null,7.2580113636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W61<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W61<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W61<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W61<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W61<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM61*Bilans!F61+BN61","v":1.807731481481481},1.7395151991614253,158.811412173623,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":61.40604319297642},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F61<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F61*BT61+BU61","v":2.1398958333333336},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.890865331822416},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC61*Bilans!F61+CD61","v":7.299895833333333},{"v":0.5489389247719133,"d":"54.89%"},4.00719696969697,null,3.292698863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F61<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F61<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F61<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F61<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F61<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F61<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN61*Bilans!F61+CO61","v":1.9121875},1.876108490566038,171.28188297598632,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":56.93527106330506}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R71*Bilans!F71+S71","v":13.525333333333334},{"v":0.19228563234872387,"d":"19.23%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.600727272727273},null,10.924606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC71*Bilans!F71+AD71","v":3.669333333333333},3.5308679245283017,203.16999223327616,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.067004997823652},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ71*Bilans!F71+AK71","v":13.424},{"v":0.19373713295048223,"d":"19.37%"},2.600727272727273,null,10.823272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU71*Bilans!F71+AV71","v":3.177333333333333},3.0574339622641507,175.92808557118352,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.01947031221599},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB71*Bilans!F71+BC71","v":13.525333333333334},{"v":0.19228563234872387,"d":"19.23%"},2.600727272727273,null,10.924606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W71<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W71<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W71<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W71<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W71<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM71*Bilans!F71+BN71","v":3.669333333333333},3.5308679245283017,203.16999223327616,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.067004997823652},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F71<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F71*BT71+BU71","v":2.872666666666667},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.8983684770113385},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC71*Bilans!F71+CD71","v":13.485333333333333},{"v":0.19285598720046024,"d":"19.29%"},2.600727272727273,null,10.88460606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F71<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F71<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F71<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F71<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F71<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F71<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN71*Bilans!F71+CO71","v":2.872666666666667},2.7642641509433963,159.05877480617497,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":24.354791252731815}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R77*Bilans!F77+S77","v":12.650180555555556},{"v":0.2699682990511075,"d":"27.00%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.4151477272727275},null,9.23503282828283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC77*Bilans!F77+AD77","v":3.0146388888888884},2.9008789308176097,223.62058157246994,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.09126746694396},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ77*Bilans!F77+AK77","v":12.441958333333334},{"v":0.2744863497993867,"d":"27.45%"},3.4151477272727275,null,9.026810606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU77*Bilans!F77+AV77","v":2.662930555555555},2.5624426100628925,197.53147938057458,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.19766740261123},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB77*Bilans!F77+BC77","v":12.650180555555556},{"v":0.2699682990511075,"d":"27.00%"},3.4151477272727275,null,9.23503282828283,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W77<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W77<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W77<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W77<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W77<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM77*Bilans!F77+BN77","v":3.0146388888888884},2.9008789308176097,223.62058157246994,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.09126746694396},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F77<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F77*BT77+BU77","v":2.3849861111111115},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.4910251564311996},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC77*Bilans!F77+CD77","v":12.209347222222222},{"v":0.279715832887185,"d":"27.97%"},3.4151477272727275,null,8.794199494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F77<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F77<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F77<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F77<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F77<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F77<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN77*Bilans!F77+CO77","v":2.3849861111111115},2.294986635220126,176.91405201951116,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":39.29957645205278}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R94*Bilans!F94+S94","v":14.495000000000001},{"v":0.13725344162563893,"d":"13.73%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.9894886363636366},null,12.505511363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC94*Bilans!F94+AD94","v":4.5287500000000005},4.357853773584906,186.827133801458,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.510137342970712},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ94*Bilans!F94+AK94","v":14.461375},{"v":0.1375725777364626,"d":"13.76%"},1.9894886363636366,null,12.471886363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU94*Bilans!F94+AV94","v":3.7569999999999997},3.615226415094339,154.98968626929673,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":13.87451011231797},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB94*Bilans!F94+BC94","v":14.495000000000001},{"v":0.13725344162563893,"d":"13.73%"},1.9894886363636366,null,12.505511363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W94<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W94<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W94<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W94<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W94<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM94*Bilans!F94+BN94","v":3.938472222222222},3.789850628930817,162.4760644403945,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.235216995530065},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F94<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F94*BT94+BU94","v":3.22175},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.5843242062940655},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC94*Bilans!F94+CD94","v":14.2965},{"v":0.13915913939521118,"d":"13.92%"},1.9894886363636366,null,12.307011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F94<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F94<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F94<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F94<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F94<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F94<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN94*Bilans!F94+CO94","v":3.22175},3.100174528301887,132.9087095390223,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.179571503679245}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R104*Bilans!F104+S104","v":14.939083333333334},{"v":0.1162858862684265,"d":"11.63%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.737204545454546},null,13.201878787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC104*Bilans!F104+AD104","v":4.919833333333334},4.73417924528302,174.296125373928,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.098801703534365},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ104*Bilans!F104+AK104","v":15.163583333333333},{"v":0.11456424957521337,"d":"11.46%"},1.737204545454546,null,13.426378787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU104*Bilans!F104+AV104","v":4.019833333333334},3.8681415094339626,142.41160770668955,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.135931319152162},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB104*Bilans!F104+BC104","v":14.939083333333334},{"v":0.1162858862684265,"d":"11.63%"},1.737204545454546,null,13.201878787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W104<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W104<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W104<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W104<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W104<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM104*Bilans!F104+BN104","v":4.887944444444445},4.703493710691824,173.16638999485423,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.158162172918551},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F104<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F104*BT104+BU104","v":3.365166666666667},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.474185482133992},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC104*Bilans!F104+CD104","v":15.163583333333333},{"v":0.11456424957521337,"d":"11.46%"},1.737204545454546,null,13.426378787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F104<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F104<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F104<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F104<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F104<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F104<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN104*Bilans!F104+CO104","v":4.019833333333334},3.8681415094339626,142.41160770668955,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.135931319152162}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F116<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F116<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F116<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F116<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F116<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F116<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F116<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F116*BT116+BU116","v":3.4229444444444446},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4324223331001953},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F119<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F119<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F119<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F119<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F119<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F119<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F119<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F119*BT119+BU119","v":3.6654583333333335},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.271488516432344},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F136<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F136<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F136<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F136<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F136<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F136<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F136<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F136*BT136+BU136","v":4.191166666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9865701304238057},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F142<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F142<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F142<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F142<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F142<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F142<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F142<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F142*BT142+BU142","v":3.0957166666666667},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.689537644474755},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F152<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F152<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F152<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F152<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F152<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F152<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F152<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F152*BT152+BU152","v":3.5590833333333336},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.339379478319204},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F169<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F169<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F169<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F169<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F169<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F169<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F169<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F169*BT169+BU169","v":3.818541666666667},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.1804257327630503},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F175<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F175<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F175<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F175<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F175<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F175<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F175<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F175*BT175+BU175","v":3.994083333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.0845950914797906},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F185<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F185<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F185<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F185<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F185<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F185<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F185<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F185*BT185+BU185","v":4.415291666666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8857296731913686},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F201<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F201<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F201<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F201<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F201<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F201<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F201<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F201*BT201+BU201","v":4.268166666666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.9507313471735503},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F211<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F211<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F211<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F211<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F211<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F211<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F211<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F211*BT211+BU211","v":4.016083333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":2.0731757338106136},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F217<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F217<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F217<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F217<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F217<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F217<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F217<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F217*BT217+BU217","v":4.356166666666667},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.911324140864194},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F234<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F234<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F234<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F234<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F234<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F234<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F234<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F234*BT234+BU234","v":4.166875},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.9981512552279361},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F244<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F244<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F244<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F244<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F244<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F244<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F244<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F244*BT244+BU244","v":3.6732500000000003},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.266670254305562},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"R250*Bilans!F250+S250","v":15.35038888888889},{"v":0.09691887515105893,"d":"9.69%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.4877424242424246},null,13.862646464646465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"AC250*Bilans!F250+AD250","v":5.128555555555556},4.935025157232705,152.14413376558034,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.309073544502087},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":3.9466666666666725},{"$f":"AJ250*Bilans!F250+AK250","v":18.042722222222224},{"v":0.08245664960745527,"d":"8.25%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":16.5549797979798},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.206666666666667},{"$f":"AU250*Bilans!F250+AV250","v":4.228555555555555},4.068987421383648,125.44466275357345,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":8.864726793850878},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2233333333333333},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.336666666666668},{"$f":"BB250*Bilans!F250+BC250","v":15.35038888888889},{"v":0.09691887515105893,"d":"9.69%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":13.862646464646465},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W250<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W250<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W250<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W250<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W250<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":4.106666666666667},{"$f":"BM250*Bilans!F250+BN250","v":5.088481481481482},4.896463312368973,150.95529312216505,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.366635777105507},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F250<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.743333333333334},{"$f":"Bilans!F250*BT250+BU250","v":3.524777777777778},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3621479243656385},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":1.5633333333333326},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":3.9466666666666725},{"$f":"CC250*Bilans!F250+CD250","v":18.042722222222224},{"v":0.08245664960745527,"d":"8.25%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":16.5549797979798},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.11333333333333329},{"$f":"IF(Bilans!F250<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F250<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F250<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F250<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F250<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F250<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":3.206666666666667},{"$f":"CN250*Bilans!F250+CO250","v":4.228555555555555},4.068987421383648,125.44466275357345,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":8.864726793850878}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R260*Bilans!F260+S260","v":17.325525},{"v":0.06078656149866117,"d":"6.08%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.0531590909090915},null,16.272365909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC260*Bilans!F260+AD260","v":5.67165},5.457625471698113,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ260*Bilans!F260+AK260","v":17.325525},{"v":0.06078656149866117,"d":"6.08%"},1.0531590909090915,null,16.272365909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU260*Bilans!F260+AV260","v":5.67165},5.457625471698113,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB260*Bilans!F260+BC260","v":17.325525},{"v":0.06078656149866117,"d":"6.08%"},1.0531590909090915,null,16.272365909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W260<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W260<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W260<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W260<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W260<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM260*Bilans!F260+BN260","v":4.631166666666667},4.456405660377359,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F260<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F260*BT260+BU260","v":3.85475},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.1599446168046974},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC260*Bilans!F260+CD260","v":20.565675},{"v":0.0512095562586247,"d":"5.12%"},1.0531590909090915,null,19.512515909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F260<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F260<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F260<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F260<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F260<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F260<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN260*Bilans!F260+CO260","v":4.6604},4.484535849056604,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A16'!$C$39+'151.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W277<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W277<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W277<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W277<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W277<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6433148148148145},1.581302935010482,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F277<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F277*BT277+BU277","v":4.1700833333333325},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9966139393604223},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F277<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F277<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F277<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F277<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F277<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R286*Bilans!F286+S286","v":16.6121375},{"v":0.0707694946395415,"d":"7.08%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.1756325757575763},null,15.436504924242422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC286*Bilans!F286+AD286","v":5.496241666666666},5.288836320754717,123.43518928349057,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.163029372939764},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ286*Bilans!F286+AK286","v":16.6121375},{"v":0.0707694946395415,"d":"7.08%"},1.1756325757575763,null,15.436504924242422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU286*Bilans!F286+AV286","v":5.496241666666666},5.288836320754717,123.43518928349057,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.163029372939764},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB286*Bilans!F286+BC286","v":16.6121375},{"v":0.0707694946395415,"d":"7.08%"},1.1756325757575763,null,15.436504924242422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W286<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W286<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W286<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W286<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W286<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM286*Bilans!F286+BN286","v":4.532712962962964},4.361667190775682,101.79615753511533,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.260545813875147},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F286<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F286*BT286+BU286","v":3.7552916666666665},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.2171504241688926},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC286*Bilans!F286+CD286","v":20.165129166666667},{"v":0.05830027499654794,"d":"5.83%"},1.1756325757575763,null,18.98949659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F286<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F286<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F286<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F286<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F286<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F286<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN286*Bilans!F286+CO286","v":4.5302},4.359249056603773,101.73972114133791,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.264018622969273}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"R292*Bilans!F292+S292","v":17.956725},{"v":0.05261513190993655,"d":"5.26%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A16'!$C$39+'151.A16'!$C$40)","v":0.9447954545454553},null,17.011929545454542,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AC292*Bilans!F292+AD292","v":5.82685},5.606968867924529,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"AJ292*Bilans!F292+AK292","v":17.956725},{"v":0.05261513190993655,"d":"5.26%"},0.9447954545454553,null,17.011929545454542,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.19399999999999995},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"AU292*Bilans!F292+AV292","v":5.82685},5.606968867924529,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.789},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":7.68},{"$f":"BB292*Bilans!F292+BC292","v":17.956725},{"v":0.05261513190993655,"d":"5.26%"},0.9447954545454553,null,17.011929545454542,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W292<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W292<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W292<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W292<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W292<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3000000000000007},{"$f":"BM292*Bilans!F292+BN292","v":4.718277777777779},4.540229559748429,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.11000000000000001},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F292<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.51},{"$f":"Bilans!F292*BT292+BU292","v":3.9427499999999998},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.1117358472203174},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.44300000000000034},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":15.149999999999995},{"$f":"CC292*Bilans!F292+CD292","v":20.920074999999997},{"v":0.045162144712457074,"d":"4.52%"},0.9447954545454553,null,19.97527954545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F292<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F292<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F292<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F292<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F292<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F292<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.8999999999999995},{"$f":"CN292*Bilans!F292+CO292","v":4.7756},4.595388679245283,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R309*Bilans!F309+S309","v":12.625314814814816},{"v":0.2723328431187568,"d":"27.23%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.438287878787879},null,9.187026936026937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC309*Bilans!F309+AD309","v":2.996037037037037},2.882979035639413,223.84183081913474,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":31.509690864495123},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ309*Bilans!F309+AK309","v":12.414055555555557},{"v":0.2769673345991408,"d":"27.70%"},3.438287878787879,null,8.975767676767678,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU309*Bilans!F309+AV309","v":2.648314814814815},2.5483784067085953,197.86258627825424,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":35.646895273746466},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB309*Bilans!F309+BC309","v":12.625314814814816},{"v":0.2723328431187568,"d":"27.23%"},3.438287878787879,null,9.187026936026937,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W309<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W309<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W309<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W309<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W309<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM309*Bilans!F309+BN309","v":2.996037037037037},2.882979035639413,223.84183081913474,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":31.509690864495123},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F309<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F309*BT309+BU309","v":2.37112962962963},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.511426118414468},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC309*Bilans!F309+CD309","v":12.173092592592592},{"v":0.2824498255176421,"d":"28.24%"},3.438287878787879,null,8.734804713804714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F309<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F309<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F309<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F309<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F309<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F309<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN309*Bilans!F309+CO309","v":2.37112962962963},2.2816530398322854,177.15334985668002,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":39.814019307903}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R315*Bilans!F315+S315","v":13.948},{"v":0.16477001155808155,"d":"16.48%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.2982121212121216},null,11.64978787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC315*Bilans!F315+AD315","v":4.027333333333333},3.8753584905660374,194.85584334819896,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":15.180131348441622},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ315*Bilans!F315+AK315","v":13.882466666666666},{"v":0.16554782204018414,"d":"16.55%"},2.2982121212121216,null,11.584254545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU315*Bilans!F315+AV315","v":3.4288},3.2994113207547167,165.8968007794168,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.829983954723875},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB315*Bilans!F315+BC315","v":13.948},{"v":0.16477001155808155,"d":"16.48%"},2.2982121212121216,null,11.64978787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W315<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W315<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W315<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W315<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W315<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM315*Bilans!F315+BN315","v":3.6902962962962955},3.5510398322851144,178.54886534171905,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.566542108099775},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F315<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F315*BT315+BU315","v":3.0485333333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.731164662229238},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC315*Bilans!F315+CD315","v":13.9136},{"v":0.16517738911655658,"d":"16.52%"},2.2982121212121216,null,11.615387878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F315<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F315<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F315<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F315<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F315<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F315<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN315*Bilans!F315+CO315","v":3.0485333333333333},2.9334943396226416,147.49822884665525,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":20.05405298196637}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R325*Bilans!F325+S325","v":14.407},{"v":0.14153920337546355,"d":"14.15%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.0391553030303036},null,12.367844696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.448083333333333},4.280231132075471,188.60138082032591,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.044708302831072},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ325*Bilans!F325+AK325","v":14.368241666666666},{"v":0.14192100539072947,"d":"14.19%"},2.0391553030303036,null,12.329086363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU325*Bilans!F325+AV325","v":3.7041999999999997},3.564418867924528,157.06028472967412,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.463545774171077},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB325*Bilans!F325+BC325","v":14.407},{"v":0.14153920337546355,"d":"14.15%"},2.0391553030303036,null,12.367844696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W325<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W325<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W325<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W325<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W325<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.8985462962962956},3.7514313417190768,165.30068336701925,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.742524055077338},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F325<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F325*BT325+BU325","v":3.1938833333333334},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.606872462977015},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC325*Bilans!F325+CD325","v":14.2349},{"v":0.14325041293091653,"d":"14.33%"},2.0391553030303036,null,12.195744696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F325<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F325<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F325<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F325<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F325<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F325<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN325*Bilans!F325+CO325","v":3.1938833333333334},3.0733594339622643,135.422554323928,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.774522005088215}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.33125000000000004},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.708750000000002},{"$f":"R342*Bilans!F342+S342","v":12.127760416666668},{"v":0.31040418398966496,"d":"31.04%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.764507575757576},null,8.363252840909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.053749999999999964},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1962499999999996},{"$f":"AC342*Bilans!F342+AD342","v":2.7774479166666666},2.672638561320755,228.43527717892368,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":37.416966409146106},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3600000000000001},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.350000000000001},{"$f":"AJ342*Bilans!F342+AK342","v":11.545000000000002},{"v":0.32607254878801,"d":"32.61%"},3.764507575757576,null,7.780492424242426,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.5112500000000004},{"$f":"AU342*Bilans!F342+AV342","v":2.209322916666667},2.125952240566038,181.7090033688894,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":47.038698877873934},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.3425},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":14.5475},{"$f":"BB342*Bilans!F342+BC342","v":11.878854166666667},{"v":0.31690830806907166,"d":"31.69%"},3.764507575757576,null,8.11434659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W342<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W342<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W342<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W342<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W342<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM342*Bilans!F342+BN342","v":2.0028240740740735},1.927245807127882,164.72520321850575,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":51.888569119139696},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.038750000000000034},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F342<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.5112500000000004},{"$f":"Bilans!F342*BT342+BU342","v":2.209322916666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.76859645496725},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.15874999999999995},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":8.82125},{"$f":"CC342*Bilans!F342+CD342","v":7.584322916666666},{"v":0.4963538099735986,"d":"49.64%"},3.764507575757576,null,3.8198153409090905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F342<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F342<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F342<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F342<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F342<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F342<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.16375},{"$f":"CN342*Bilans!F342+CO342","v":1.95921875},1.95921875,167.4579887784091,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":51.041787586366894}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R352*Bilans!F352+S352","v":13.43011574074074},{"v":0.2002467568506443,"d":"20.02%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.6893371212121218},null,10.74077861952862,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC352*Bilans!F352+AD352","v":3.5981018518518515},3.4623244234800836,206.58902942991233,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.163113668857637},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ352*Bilans!F352+AK352","v":13.317152777777778},{"v":0.2019453531913966,"d":"20.19%"},2.6893371212121218,null,10.627815656565657,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU352*Bilans!F352+AV352","v":3.1213657407407402},3.0035783542976935,179.2166940865018,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.24269010968232},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB352*Bilans!F352+BC352","v":13.43011574074074},{"v":0.2002467568506443,"d":"20.02%"},2.6893371212121218,null,10.74077861952862,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W352<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W352<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W352<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W352<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W352<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM352*Bilans!F352+BN352","v":3.5981018518518515},3.4623244234800836,206.58902942991233,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.163113668857637},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F352<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F352*BT352+BU352","v":2.8196064814814816},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.9529108286250016},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC352*Bilans!F352+CD352","v":13.34650462962963},{"v":0.2015012316589405,"d":"20.15%"},2.6893371212121218,null,10.657167508417508,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F352<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F352<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F352<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F352<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F352<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F352<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN352*Bilans!F352+CO352","v":2.8196064814814816},2.7132062368972747,161.89084977784927,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":25.7301638038856}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R358*Bilans!F358+S358","v":12.56527314814815},{"v":0.27808093286876484,"d":"27.81%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.4941628787878787},null,9.07111026936027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC358*Bilans!F358+AD358","v":2.9511203703703703},2.8397573375262053,224.29410274838003,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":32.541776355552926},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ358*Bilans!F358+AK358","v":12.346680555555556},{"v":0.2830042344632973,"d":"28.30%"},3.4941628787878787,null,8.852517676767677,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU358*Bilans!F358+AV358","v":2.613023148148148},2.514418501048218,198.597687969292,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":36.7523338470878},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB358*Bilans!F358+BC358","v":12.56527314814815},{"v":0.27808093286876484,"d":"27.81%"},3.4941628787878787,null,9.07111026936027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W358<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W358<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W358<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W358<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W358<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM358*Bilans!F358+BN358","v":2.9511203703703703},2.8397573375262053,224.29410274838003,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":32.541776355552926},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F358<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F358*BT358+BU358","v":2.3376712962962967},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.561684024960792},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC358*Bilans!F358+CD358","v":12.085550925925926},{"v":0.28911903976939934,"d":"28.91%"},3.4941628787878787,null,8.591388047138047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F358<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F358<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F358<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F358<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F358<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F358<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN358*Bilans!F358+CO358","v":2.3376712962962967},2.2494572851153043,177.67011172696309,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":41.08135273041263}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R369*Bilans!F369+S369","v":12.814537037037038},{"v":0.25457002155196484,"d":"25.46%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A16'!$C$39+'151.A16'!$C$40)","v":3.26219696969697},null,9.552340067340069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC369*Bilans!F369+AD369","v":3.137592592592592},3.0191928721174,221.65816178768821,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.450367065918737},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ369*Bilans!F369+AK369","v":12.626388888888888},{"v":0.2583634163658364,"d":"25.84%"},3.26219696969697,null,9.364191919191917,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU369*Bilans!F369+AV369","v":2.759537037037037},2.6554035639412996,194.9500736516105,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":32.34805685319338},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB369*Bilans!F369+BC369","v":12.814537037037038},{"v":0.25457002155196484,"d":"25.46%"},3.26219696969697,null,9.552340067340069,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W369<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W369<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W369<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W369<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W369<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM369*Bilans!F369+BN369","v":3.137592592592592},3.0191928721174,221.65816178768821,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.450367065918737},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F369<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F369*BT369+BU369","v":2.4765740740740743},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.361921050046038},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC369*Bilans!F369+CD369","v":12.44898148148148},{"v":0.2620452905765553,"d":"26.20%"},3.26219696969697,null,9.18678451178451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F369<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F369<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F369<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F369<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F369<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F369<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN369*Bilans!F369+CO369","v":2.4765740740740743},2.3831184486373167,174.95989061368405,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":36.044010109385056}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"R370*Bilans!F370+S370","v":14.778},{"v":0.12381683255617486,"d":"12.38%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A16'!$C$39+'151.A16'!$C$40)","v":1.829765151515152},null,12.948234848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC370*Bilans!F370+AD370","v":4.788166666666667},4.607481132075472,179.8668484339623,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.91310841883483},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2540000000000003},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.111999999999998},{"$f":"AJ370*Bilans!F370+AK370","v":14.760883333333334},{"v":0.12396041010520951,"d":"12.40%"},1.829765151515152,null,12.931118181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.14400000000000004},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":2.9919999999999995},{"$f":"AU370*Bilans!F370+AV370","v":3.9268},3.7786188679245285,147.50972336603775,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.087607032219019},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.2400000000000002},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.219999999999999},{"$f":"BB370*Bilans!F370+BC370","v":14.778},{"v":0.12381683255617486,"d":"12.38%"},1.829765151515152,null,12.948234848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W370<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W370<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W370<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W370<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W370<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM370*Bilans!F370+BN370","v":4.06687037037037},3.913403563941299,152.77144832914044,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.67128798594949},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F370<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.818},{"$f":"Bilans!F370*BT370+BU370","v":3.311366666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.5143837423504616},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.16799999999999998},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.404},{"$f":"CC370*Bilans!F370+CD370","v":14.4946},{"v":0.12623771276993861,"d":"12.62%"},1.829765151515152,null,12.664834848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.07599999999999998},{"$f":"IF(Bilans!F370<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F370<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F370<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F370<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F370<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F370<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.818},{"$f":"CN370*Bilans!F370+CO370","v":3.311366666666667},3.186409433962264,124.39105148301888,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":14.33414661442435}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$5,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$5,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$6,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$6,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"R371*Bilans!F371+S371","v":13.64238425925926},{"v":0.18265130163981616,"d":"18.27%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A16'!$C$39+'151.A16'!$C$40)","v":2.4917992424242428},null,11.150585016835016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$10,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$10,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$11,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$11,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"AC371*Bilans!F371+AD371","v":3.7568981481481476},3.6151284067085947,198.56750069920903,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.77651304265482},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$27,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$27,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$16,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$16,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.16333333333333322},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$28,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$28,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$17,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$17,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.293333333333333},{"$f":"AJ371*Bilans!F371+AK371","v":13.555347222222222},{"v":0.18382408075384918,"d":"18.38%"},2.4917992424242428,null,11.06354797979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$21,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$21,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$22,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$22,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.1088888888888886},{"$f":"AU371*Bilans!F371+AV371","v":3.246134259259259},3.1236386268343814,171.57153092183628,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.57356338234789},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$16,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$16,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$5,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$5,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$5,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$5,0))))))","v":0.1455555555555554},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$17,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$17,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$6,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$6,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$6,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$6,0))))))","v":13.408888888888889},{"$f":"BB371*Bilans!F371+BC371","v":13.64238425925926},{"v":0.18265130163981616,"d":"18.27%"},2.4917992424242428,null,11.150585016835016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A16'!$O$3,'151.A16'!$N$21,IF(Bilans!W371<='151.A16'!$P$3,'151.A16'!$O$21,IF(Bilans!W371<='151.A16'!$Q$3,'151.A16'!$P$10,IF(Bilans!W371<='151.A16'!$R$3,'151.A16'!$Q$10,IF(Bilans!W371<='151.A16'!$S$3,'151.A16'!$R$10,IF(Bilans!W371<='151.A16'!$U$3,'151.A16'!$S$10,0))))))","v":0.10888888888888888},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$22,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$22,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$11,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$11,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$11,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$11,0))))))","v":3.5822222222222218},{"$f":"BM371*Bilans!F371+BN371","v":3.7568981481481476},3.6151284067085947,198.56750069920903,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.77651304265482},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$32,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$32,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$32,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$32,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$32,'151.A16'!$V$32))))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$N$33,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$O$33,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$33,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$V$3,'151.A16'!$S$33,IF(Bilans!F371<='151.A16'!$W$3,'151.A16'!$V$33,'151.A16'!$V$33))))))))","v":2.807777777777778},{"$f":"Bilans!F371*BT371+BU371","v":2.9378935185185187},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8340191566324884},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$57,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$57,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$27,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$27,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$16,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$16,0))))))","v":0.21222222222222223},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$58,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$58,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$28,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$28,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$17,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$17,0))))))","v":13.315555555555555},{"$f":"CC371*Bilans!F371+CD371","v":13.65599537037037},{"v":0.18246925067291245,"d":"18.25%"},2.4917992424242428,null,11.164196127946127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$62,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$62,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$32,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$32,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$21,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$21,0))))))","v":0.0811111111111111},{"$f":"IF(Bilans!F371<='151.A16'!$O$3,'151.A16'!$D$63,IF(Bilans!F371<='151.A16'!$P$3,'151.A16'!$E$63,IF(Bilans!F371<='151.A16'!$Q$3,'151.A16'!$P$33,IF(Bilans!F371<='151.A16'!$R$3,'151.A16'!$Q$33,IF(Bilans!F371<='151.A16'!$S$3,'151.A16'!$R$22,IF(Bilans!F371<='151.A16'!$U$3,'151.A16'!$S$22,0))))))","v":2.807777777777778},{"$f":"CN371*Bilans!F371+CO371","v":2.9378935185185187},2.8270296121593295,155.27974150169146,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":22.732120313250324}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.8434581165323047},{"$f":"SUM(AF7:AF372)/229","v":3.698837941252431},{"$f":"SUM(AG7:AG372)/Z373","v":3.4718560515022},{"$f":"SUM(AH7:AH372)","v":4249.2348692550595},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.3541822512876505},{"$f":"SUM(AX7:AX372)/229","v":3.2282862212206553},{"$f":"SUM(AY7:AY372)/AR373","v":2.984456820403116},{"$f":"SUM(AZ7:AZ372)","v":4964.349132255398},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12166.458091134653},{"$f":"SUM(BK7:BK372)","v":1.18868215205336},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.6100128280396624},{"$f":"SUM(BP7:BP372)/229","v":3.4703654378079585},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.249503391647515},{"$f":"SUM(BR7:BR372)","v":4672.639277720036},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1199.5433781921952},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":964.8034864729727},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.646773286706},{"$f":"SUM(CL7:CL372)","v":1.18868215205336},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.99235211403165},{"$f":"SUM(CQ7:CQ372)/229","v":2.8820344810105993},{"$f":"SUM(CR7:CR372)/CK373","v":2.6829443426572377},{"$f":"SUM(CS7:CS372)","v":5526.443515271246}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.2864202142251924},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A10","index":41,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4965.470564148672},null,null,"COP",{"$f":"K13","v":3.608010628322695},{"$f":"L13","v":2.9566484692672823},{"$f":"M13","v":3.4263816984655335},{"$f":"N13","v":2.8475385552947365},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999628309649551},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9996283424225412},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.608010628322695},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":3.7169035044903875E-4},{"$f":"1-N3","v":3.7165757745882821E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.608294218468141},{"$f":"L14","v":2.956932059412728},{"$f":"M14","v":3.4267535270210687},{"$f":"N14","v":2.8479103510529056}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.608294218468141},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R7*Bilans!F7+S7","v":10.136856481481482},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.31942131529811435,"d":"31.94%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":6.898928451178452},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC7*Bilans!F7+AD7","v":3.3783796296296296},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.250893605870021},{"$f":"AF7*Z7","v":236.77528935415475},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":26.212999860251582},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ7*Bilans!F7+AK7","v":9.790689814814815},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.33071500492269185,"d":"33.07%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":6.552761784511785},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU7*Bilans!F7+AV7","v":2.675185185185185},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5742348008385743},{"$f":"AX7*AR7","v":187.49158346293117},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.103302623600634},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB7*Bilans!F7+BC7","v":10.136856481481482},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.31942131529811435,"d":"31.94%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":6.898928451178452},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W7<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W7<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W7<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W7<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W7<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM7*Bilans!F7+BN7","v":3.3783796296296296},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.250893605870021},{"$f":"BP7*BJ7","v":236.77528935415475},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":26.212999860251582},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F7<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F7*BT7+BU7","v":2.4309},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.4250880380220936},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC7*Bilans!F7+CD7","v":9.757888888888889},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.3318266960377048,"d":"33.18%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":6.519960858585859},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F7<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F7<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F7<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F7<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F7<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F7<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN7*Bilans!F7+CO7","v":2.4309},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.3391679245283017},{"$f":"CQ7*CK7","v":170.3707439634648},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":36.42990857680624}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R8*Bilans!F8+S8","v":11.125166666666667},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.20952018423966415,"d":"20.95%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":8.794219696969696},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC8*Bilans!F8+AD8","v":4.2425},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.082405660377359},{"$f":"AF8*Z8","v":208.47361196397947},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.635401384639142},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ8*Bilans!F8+AK8","v":10.837833333333332},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.215074996819503,"d":"21.51%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":8.506886363636362},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU8*Bilans!F8+AV8","v":3.283916666666667},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.1599952830188682},{"$f":"AX8*AR8","v":161.3694682118354},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.907510962315797},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB8*Bilans!F8+BC8","v":11.125166666666667},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.20952018423966415,"d":"20.95%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":8.794219696969696},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W8<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W8<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W8<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W8<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W8<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM8*Bilans!F8+BN8","v":4.081203703703703},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.9271960167714877},{"$f":"BP8*BJ8","v":200.54761986373165},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.213818001288223},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F8<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.92725},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.844323686609585},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC8*Bilans!F8+CD8","v":11.018333333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.21155168383273062,"d":"21.16%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":8.687386363636362},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F8<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F8<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F8<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F8<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F8<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F8<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN8*Bilans!F8+CO8","v":2.92725},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8167877358490565},{"$f":"CQ8*CK8","v":143.84310680531735},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":21.211270091154347}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3307.6153483780035},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R9*Bilans!F9+S9","v":11.128433333333334},{"v":0.2092558156379659,"d":"20.93%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.3286893939393942},null,8.79974393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC9*Bilans!F9+AD9","v":4.2455},4.085292452830188,208.39968138421952,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.609542258333295},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ9*Bilans!F9+AK9","v":10.837366666666666},{"v":0.21487594408906785,"d":"21.49%"},2.3286893939393942,null,8.508677272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU9*Bilans!F9+AV9","v":3.2856833333333335},3.1616952830188683,161.2849746310463,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.877294421075476},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB9*Bilans!F9+BC9","v":11.128433333333334},{"v":0.2092558156379659,"d":"20.93%"},2.3286893939393942,null,8.79974393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W9<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W9<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W9<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W9<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W9<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM9*Bilans!F9+BN9","v":4.08324074074074},3.9291561844863723,200.43482967505236,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.19009424031709},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F9<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.92875},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.8428669267188753},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC9*Bilans!F9+CD9","v":11.021666666666667},{"v":0.21128287257880488,"d":"21.13%"},2.3286893939393942,null,8.692977272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F9<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F9<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F9<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F9<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F9<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F9<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN9*Bilans!F9+CO9","v":2.92875},2.818231132075472,143.76411891509434,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":21.177912644559626}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R10*Bilans!F10+S10","v":10.618398148148149},{"v":0.2614037781605953,"d":"26.14%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.7756893939393943},null,7.842708754208754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.7954629629629624},3.652237945492662,225.48983479797982,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":19.77856147527885},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ10*Bilans!F10+AK10","v":10.408731481481482},{"v":0.2666693245836647,"d":"26.67%"},2.7756893939393943,null,7.633042087542087,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU10*Bilans!F10+AV10","v":2.9785185185185186},2.8661215932914046,176.95486828282833,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":25.203401312893412},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB10*Bilans!F10+BC10","v":10.618398148148149},{"v":0.2614037781605953,"d":"26.14%"},2.7756893939393943,null,7.842708754208754,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W10<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W10<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W10<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W10<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W10<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.7954629629629624},3.652237945492662,225.48983479797982,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":19.77856147527885},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F10<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F10*BT10+BU10","v":2.6765999999999996},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.1106801582709065},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC10*Bilans!F10+CD10","v":10.394888888888888},{"v":0.26702444091599026,"d":"26.70%"},2.7756893939393943,null,7.619199494949493,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F10<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F10<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F10<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F10<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F10<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F10<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN10*Bilans!F10+CO10","v":2.6765999999999996},2.5755962264150942,159.01777930909094,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":28.046326511285574}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6786764758645547},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R11*Bilans!F11+S11","v":10.737754629629631},{"v":0.24782810895113672,"d":"24.78%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6611174242424247},null,8.076637205387206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.898842592592592},3.7517164570230603,221.31545912545263,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":18.396601291385277},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ11*Bilans!F11+AK11","v":10.561921296296296},{"v":0.2519539153520854,"d":"25.20%"},2.6611174242424247,null,7.900803872053871,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU11*Bilans!F11+AV11","v":3.053703703703704},2.938469601677149,173.34165747093581,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":23.488019674863718},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB11*Bilans!F11+BC11","v":10.737754629629631},{"v":0.24782810895113672,"d":"24.78%"},2.6611174242424247,null,8.076637205387206,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W11<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W11<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W11<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W11<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W11<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.898842592592592},3.7517164570230603,221.31545912545263,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":18.396601291385277},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F11<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F11*BT11+BU11","v":2.7375},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.041478177763619},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC11*Bilans!F11+CD11","v":10.552777777777777},{"v":0.2521722223551653,"d":"25.22%"},2.6611174242424247,null,7.891660353535352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F11<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F11<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F11<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F11<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F11<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F11<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN11*Bilans!F11+CO11","v":2.7375},2.634198113207547,155.39254406089194,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":26.201078602300203}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R12*Bilans!F12+S12","v":10.85064351851852},{"v":0.23526289325808808,"d":"23.53%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.552753787878788},null,8.297889730639731,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.99662037037037},3.845804507337526,216.86386731298842,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.155313220735316},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ12*Bilans!F12+AK12","v":10.706810185185185},{"v":0.23842337201522318,"d":"23.84%"},2.552753787878788,null,8.154056397306398,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU12*Bilans!F12+AV12","v":3.124814814814815},3.0068972746331237,169.5581172536688,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":21.941548008865965},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB12*Bilans!F12+BF8","v":2.493812710437711},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.05894107744107702,0.023089213586107,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":55.087732815664964},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":1.3019944570623232},null,{"$f":"IF(Bilans!W12<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W12<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W12<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W12<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W12<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W12<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.99662037037037},2.940909329140461,162.00802735878622,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":23.43922420737586},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F12<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F12*BT12+BU12","v":2.7950999999999997},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.978800941514761},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC12*Bilans!F12+CD12","v":10.70211111111111},{"v":0.2385280587517426,"d":"23.85%"},2.552753787878788,null,8.149357323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":1.3019944570623232},null,{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F12<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F12<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F12<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F12<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F12<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F12<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN12*Bilans!F12+CO12","v":2.7950999999999997},2.6896245283018865,151.66719361698114,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":26.053144354473442}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4212.457389691649},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.608010628322695},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9566484692672823},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4263816984655335},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.8475385552947365},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R13*Bilans!F13+S13","v":11.148033333333334},{"v":0.20767285763951845,"d":"20.77%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.31514393939394},null,8.832889393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC13*Bilans!F13+AD13","v":4.2635},4.1026132075471695,207.94952861578048,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.455151720016133},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ13*Bilans!F13+AK13","v":10.834566666666666},{"v":0.2136812676151275,"d":"21.37%"},2.31514393939394,null,8.519422727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU13*Bilans!F13+AV13","v":3.2962833333333337},3.1718952830188685,160.77414456449407,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":18.69667535404686},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB13*Bilans!F13+BC13","v":11.148033333333334},{"v":0.20767285763951845,"d":"20.77%"},2.31514393939394,null,8.832889393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W13<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W13<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W13<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W13<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W13<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM13*Bilans!F13+BN13","v":4.095462962962962},3.940917190775681,199.75362791404615,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.048247271585968},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F13<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.93775},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.8341576075663033},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC13*Bilans!F13+CD13","v":11.041666666666666},{"v":0.2096734133790738,"d":"20.97%"},2.31514393939394,null,8.726522727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F13<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F13<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F13<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F13<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F13<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F13<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN13*Bilans!F13+CO13","v":2.93775},2.826891509433962,143.28690692881648,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.978483314880023}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.608294218468141},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.956932059412728},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4267535270210687},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.8479103510529056},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R14*Bilans!F14+S14","v":10.35675462962963},{"v":0.2922580292005953,"d":"29.23%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.026844696969697},null,7.329909932659934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.5688425925925924},3.43416928721174,232.7264720585573,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.088102829298574},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ14*Bilans!F14+AK14","v":10.072921296296297},{"v":0.3004932340812228,"d":"30.05%"},3.026844696969697,null,7.0460765993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU14*Bilans!F14+AV14","v":2.8137037037037036},2.707526205450734,183.48338975223942,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.28446397923751},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB14*Bilans!F14+BC14","v":10.35675462962963},{"v":0.2922580292005953,"d":"29.23%"},3.026844696969697,null,7.329909932659934,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W14<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W14<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W14<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W14<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W14<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.5688425925925924},3.43416928721174,232.7264720585573,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.088102829298574},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F14<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F14*BT14+BU14","v":2.5431},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.2739752709794767},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC14*Bilans!F14+CD14","v":10.048777777777778},{"v":0.3012152088449372,"d":"30.12%"},3.026844696969697,null,7.021933080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F14<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F14<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F14<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F14<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F14<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F14<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN14*Bilans!F14+CO14","v":2.5431},2.447133962264151,165.83715188799317,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":32.40053665186516}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8884913597137594},{"$nulls":4},{"$f":"F11","v":3.6786764758645547},{"$f":"F15","v":2.8884913597137594},{"$f":"F28","v":3.458340910583756},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R15*Bilans!F15+S15","v":10.537847222222222},{"v":0.2707394881964061,"d":"27.07%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.853011363636364},null,7.684835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.725694444444444},3.5851022012578615,227.99783367281304,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":20.75455857583566},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ15*Bilans!F15+AK15","v":10.305347222222222},{"v":0.2768476696723225,"d":"27.68%"},2.853011363636364,null,7.452335858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU15*Bilans!F15+AV15","v":2.9277777777777776},2.8172955974842764,179.16847469982847,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":26.410864980872464},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB15*Bilans!F15+BC15","v":10.537847222222222},{"v":0.2707394881964061,"d":"27.07%"},2.853011363636364,null,7.684835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W15<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W15<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W15<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W15<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W15<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.725694444444444},3.5851022012578615,227.99783367281304,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":20.75455857583566},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F15<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F15*BT15+BU15","v":2.6355},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.159190480602507},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC15*Bilans!F15+CD15","v":10.288333333333332},{"v":0.27730549460259496,"d":"27.73%"},2.853011363636364,null,7.435321969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F15<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F15<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F15<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F15<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F15<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F15<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN15*Bilans!F15+CO15","v":2.6355},2.536047169811321,161.28222526157808,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":29.339838202575486}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.276444005701908},{"$f":"F19","v":3.276444005701908},{"$f":"F19","v":3.276444005701908},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R16*Bilans!F16+S16","v":10.539023148148148},{"v":0.2706021740030708,"d":"27.06%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.851882575757576},null,7.687140572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.7267129629629627},3.5860822851153036,227.96301276753383,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.740047594958035},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ16*Bilans!F16+AK16","v":10.306856481481482},{"v":0.2766976120101804,"d":"27.67%"},2.851882575757576,null,7.4549739057239055,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU16*Bilans!F16+AV16","v":2.9285185185185183},2.8180083857442346,179.13746270821423,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.39293681629153},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB16*Bilans!F16+BC16","v":10.539023148148148},{"v":0.2706021740030708,"d":"27.06%"},2.851882575757576,null,7.687140572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W16<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W16<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W16<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W16<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W16<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.7267129629629627},3.5860822851153036,227.96301276753383,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.740047594958035},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F16<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F16*BT16+BU16","v":2.6361},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.1584714205181545},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC16*Bilans!F16+CD16","v":10.289888888888889},{"v":0.27715387469704006,"d":"27.72%"},2.851882575757576,null,7.4380063131313126,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F16<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F16<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F16<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F16<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F16<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F16<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN16*Bilans!F16+CO16","v":2.6361},2.536624528301887,161.25022343516298,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":29.320664703387173}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":791.4848565824789},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R17*Bilans!F17+S17","v":10.129212962962963},{"v":0.3203867036245882,"d":"32.04%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.245265151515152},null,6.883947811447811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.371759259259259},3.2445230607966455,236.88262866876315,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.327968209609818},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ17*Bilans!F17+AK17","v":9.780879629629629},{"v":0.3317968602419085,"d":"33.18%"},3.245265151515152,null,6.535614478114477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU17*Bilans!F17+AV17","v":2.67037037037037},2.569601677148847,187.60661844863736,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.243167904054836},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB17*Bilans!F17+BC17","v":10.129212962962963},{"v":0.3203867036245882,"d":"32.04%"},3.245265151515152,null,6.883947811447811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W17<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W17<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W17<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W17<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W17<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.371759259259259},3.2445230607966455,236.88262866876315,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.327968209609818},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F17<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F17*BT17+BU17","v":2.4269999999999996},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.430591887774169},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC17*Bilans!F17+CD17","v":9.747777777777777},{"v":0.33292358786773474,"d":"33.29%"},3.245265151515152,null,6.502512626262625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F17<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F17<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F17<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F17<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F17<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F17<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN17*Bilans!F17+CO17","v":2.4269999999999996},2.335415094339622,170.50865603773585,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":36.57666690903804}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4965.470564148672},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R18*Bilans!F18+S18","v":10.524324074074075},{"v":0.27232080692978594,"d":"27.23%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.8659924242424246},null,7.65833164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.713981481481481},3.573831236897274,228.39445732513823,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.922006905702997},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ18*Bilans!F18+AK18","v":10.28799074074074},{"v":0.27857649724479355,"d":"27.86%"},2.8659924242424246,null,7.421998316498316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU18*Bilans!F18+AV18","v":2.919259259259259},2.809098532494759,179.52233677911195,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.617692812568276},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB18*Bilans!F18+BC18","v":10.524324074074075},{"v":0.27232080692978594,"d":"27.23%"},2.8659924242424246,null,7.65833164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W18<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W18<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W18<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W18<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W18<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.713981481481481},3.573831236897274,228.39445732513823,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.922006905702997},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F18<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F18*BT18+BU18","v":2.6285999999999996},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1674832654751226},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC18*Bilans!F18+CD18","v":10.270444444444443},{"v":0.2790524246292687,"d":"27.91%"},2.8659924242424246,null,7.404452020202019,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F18<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F18<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F18<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F18<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F18<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F18<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN18*Bilans!F18+CO18","v":2.6285999999999996},2.5294075471698108,161.64799784768442,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":29.560962566844935}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.276444005701908},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5518.802151083648},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R19*Bilans!F19+S19","v":10.11862962962963},{"v":0.3217258029577074,"d":"32.17%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.2554242424242426},null,6.863205387205388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.3625925925925926},3.2357023060796646,237.02754842004958,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.48790252171521},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ19*Bilans!F19+AK19","v":9.767296296296296},{"v":0.3332984014889239,"d":"33.33%"},3.2554242424242426,null,6.511872053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU19*Bilans!F19+AV19","v":2.6637037037037037},2.5631865828092244,187.76320390318278,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.437662262882704},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB19*Bilans!F19+BC19","v":10.11862962962963},{"v":0.3217258029577074,"d":"32.17%"},3.2554242424242426,null,6.863205387205388,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W19<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W19<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W19<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W19<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W19<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.3625925925925926},3.2357023060796646,237.02754842004958,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.48790252171521},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F19<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F19*BT19+BU19","v":2.4215999999999998},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.438241869684468},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC19*Bilans!F19+CD19","v":9.733777777777778},{"v":0.33444612325713646,"d":"33.44%"},3.2554242424242426,null,6.478353535353536,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F19<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F19<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F19<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F19<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F19<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F19<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN19*Bilans!F19+CO19","v":2.4215999999999998},2.330218867924528,170.6974292747856,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":36.780651145042214}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6086.564838659543},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R20*Bilans!F20+S20","v":10.032199074074073},{"v":0.3327675345022268,"d":"33.28%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.338390151515152},null,6.6938089225589215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.2877314814814813},3.163666142557652,238.05005889675058,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.827414788093655},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ20*Bilans!F20+AK20","v":9.65636574074074},{"v":0.3457191081143809,"d":"34.57%"},3.338390151515152,null,6.317975589225589,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU20*Bilans!F20+AV20","v":2.609259259259259},2.510796645702306,188.92489360587004,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.06323387467124},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB20*Bilans!F20+BC20","v":10.032199074074073},{"v":0.3327675345022268,"d":"33.28%"},3.338390151515152,null,6.6938089225589215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W20<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W20<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W20<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W20<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W20<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.2877314814814813},3.163666142557652,238.05005889675058,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.827414788093655},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F20<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F20*BT20+BU20","v":2.3775},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.5020174602010123},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC20*Bilans!F20+CD20","v":9.619444444444444},{"v":0.34704604520515586,"d":"34.70%"},3.338390151515152,null,6.281054292929292,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F20<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F20<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F20<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F20<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F20<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F20<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN20*Bilans!F20+CO20","v":2.3775},2.2877830188679247,172.14423325471702,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":38.48120616069772}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R21*Bilans!F21+S21","v":10.777148148148148},{"v":0.24341347026521076,"d":"24.34%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6233030303030307},null,8.153845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC21*Bilans!F21+AD21","v":3.9329629629629625},3.784549266247379,219.81763098151325,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":17.95643255127904},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ21*Bilans!F21+AK21","v":10.612481481481481},{"v":0.2471903517457844,"d":"24.72%"},2.6233030303030307,null,7.98917845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU21*Bilans!F21+AV21","v":3.0785185185185187},2.9623480083857445,172.06179006670482,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":22.940249911216565},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB21*Bilans!F21+BC21","v":10.777148148148148},{"v":0.24341347026521076,"d":"24.34%"},2.6233030303030307,null,8.153845117845117,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W21<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W21<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W21<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W21<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W21<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM21*Bilans!F21+BN21","v":3.9329629629629625},3.784549266247379,219.81763098151325,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":17.95643255127904},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F21<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F21*BT21+BU21","v":2.7575999999999996},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":3.019309004796891},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC21*Bilans!F21+CD21","v":10.604888888888889},{"v":0.24736732820006785,"d":"24.74%"},2.6233030303030307,null,7.9815858585858575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F21<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F21<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F21<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F21<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F21<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F21<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN21*Bilans!F21+CO21","v":2.7575999999999996},2.653539622641509,154.12530067101198,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":25.609944941660505}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R22*Bilans!F22+S22","v":10.620162037037037},{"v":0.2612009310636791,"d":"26.12%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.7739962121212125},null,7.846165824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.7969907407407404},3.653708071278826,225.43212722150756,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.757590582914762},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ22*Bilans!F22+AK22","v":10.41099537037037},{"v":0.26644870287964867,"d":"26.64%"},2.7739962121212125,null,7.636999158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU22*Bilans!F22+AV22","v":2.9796296296296294},2.8671907756813417,176.90436759100442,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.177420628616442},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB22*Bilans!F22+BC22","v":10.620162037037037},{"v":0.2612009310636791,"d":"26.12%"},2.7739962121212125,null,7.846165824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W22<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W22<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W22<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W22<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W22<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.7969907407407404},3.653708071278826,225.43212722150756,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.757590582914762},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F22<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F22*BT22+BU22","v":2.6774999999999998},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.1096345514950166},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC22*Bilans!F22+CD22","v":10.397222222222222},{"v":0.2668016661404319,"d":"26.68%"},2.7739962121212125,null,7.62322601010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F22<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F22<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F22<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F22<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F22<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F22<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN22*Bilans!F22+CO22","v":2.6774999999999998},2.576462264150943,158.96655057890223,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":28.01844575263261}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R23*Bilans!F23+S23","v":10.18212962962963},{"v":0.3137329628640659,"d":"31.37%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.1944696969696973},null,6.987659932659932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.4175925925925923},3.2886268343815512,236.0935101010101,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.541165923180685},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ23*Bilans!F23+AK23","v":9.848796296296296},{"v":0.32435128119879975,"d":"32.44%"},3.1944696969696973,null,6.654326599326598,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU23*Bilans!F23+AV23","v":2.7037037037037033},2.6016771488469597,186.77676767676766,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.28508336385614},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB23*Bilans!F23+BC23","v":10.18212962962963},{"v":0.3137329628640659,"d":"31.37%"},3.1944696969696973,null,6.987659932659932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W23<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W23<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W23<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W23<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W23<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.4175925925925923},3.2886268343815512,236.0935101010101,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.541165923180685},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F23<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F23*BT23+BU23","v":2.4539999999999997},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.3928469892534263},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC23*Bilans!F23+CD23","v":9.817777777777778},{"v":0.32537604428165773,"d":"32.54%"},3.1944696969696973,null,6.62330808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F23<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F23<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F23<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F23<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F23<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F23<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN23*Bilans!F23+CO23","v":2.4539999999999997},2.3613962264150943,169.52678181818183,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":35.57021168102716}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R24*Bilans!F24+S24","v":10.052777777777777},{"v":0.330121329347635,"d":"33.01%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.318636363636364},null,6.734141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC24*Bilans!F24+AD24","v":3.3055555555555554},3.180817610062893,237.8326243567753,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":27.50298016447221},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ24*Bilans!F24+AK24","v":9.682777777777778},{"v":0.3427359833923607,"d":"34.27%"},3.318636363636364,null,6.3641414141414145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU24*Bilans!F24+AV24","v":2.622222222222222},2.5232704402515718,188.66722469982847,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.670070334451204},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB24*Bilans!F24+BC24","v":10.052777777777777},{"v":0.330121329347635,"d":"33.01%"},3.318636363636364,null,6.734141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W24<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W24<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W24<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W24<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W24<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM24*Bilans!F24+BN24","v":3.3055555555555554},3.180817610062893,237.8326243567753,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":27.50298016447221},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F24<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F24*BT24+BU24","v":2.388},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.4866191422227413},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC24*Bilans!F24+CD24","v":9.646666666666667},{"v":0.34401897342464033,"d":"34.40%"},3.318636363636364,null,6.328030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F24<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F24<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F24<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F24<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F24<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F24<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN24*Bilans!F24+CO24","v":2.388},2.29788679245283,171.81508445969126,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":38.07061510762369}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R25*Bilans!F25+S25","v":10.498453703703705},{"v":0.2753572896698031,"d":"27.54%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.890825757575758},null,7.607627946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.6915740740740737},3.5522693920335424,229.13364726224512,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.245303632498043},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ25*Bilans!F25+AK25","v":10.254787037037037},{"v":0.28190012597385133,"d":"28.19%"},2.890825757575758,null,7.363961279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU25*Bilans!F25+AV25","v":2.9029629629629627},2.7934171907756813,180.18505879169052,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.016745678874212},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB25*Bilans!F25+BC25","v":10.498453703703705},{"v":0.2753572896698031,"d":"27.54%"},2.890825757575758,null,7.607627946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W25<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W25<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W25<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W25<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W25<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.6915740740740737},3.5522693920335424,229.13364726224512,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.245303632498043},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F25<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F25*BT25+BU25","v":2.6153999999999997},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.1834696458009892},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC25*Bilans!F25+CD25","v":10.236222222222223},{"v":0.28241139111848795,"d":"28.24%"},2.890825757575758,null,7.3453964646464645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F25<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F25<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F25<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F25<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F25<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F25<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN25*Bilans!F25+CO25","v":2.6153999999999997},2.516705660377358,162.33620916843913,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":29.98723410780818}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12166.344778829643},null,{"$f":"F26/F28","v":3517.971505237176},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R26*Bilans!F26+S26","v":8.683187499999999},{"v":0.48527860898030273,"d":"48.53%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.213765151515152},null,4.469422348484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC26*Bilans!F26+AD26","v":2.6867395833333334},2.6867395833333334,258.6094318541667,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":41.91592690955193},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ26*Bilans!F26+AK26","v":8.132375},{"v":0.5181469314333331,"d":"51.81%"},4.213765151515152,null,3.9186098484848477,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU26*Bilans!F26+AV26","v":2.03545},1.997045283018868,192.22359667169815,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":56.391901053821016},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB26*Bilans!F26+BC26","v":8.238864583333333},{"v":0.5114497403002974,"d":"51.14%"},4.213765151515152,null,4.025099431818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W26<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W26<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W26<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W26<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W26<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM26*Bilans!F26+BN26","v":1.357314814814815},1.3317051013277432,128.18194282320061,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":84.56615499010843},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F26<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F26*BT26+BU26","v":2.03545},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.713390530749443},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC26*Bilans!F26+CD26","v":6.146999999999999},{"v":0.6854994552651948,"d":"68.55%"},4.213765151515152,null,1.9332348484848474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F26<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F26<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F26<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F26<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F26<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F26<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN26*Bilans!F26+CO26","v":1.7078333333333333},1.482270440251572,142.6744589559748,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":75.97613562400026}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1.3019944570623232},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R27*Bilans!F27+S27","v":8.338750000000001},{"v":0.5279295730502446,"d":"52.79%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.402272727272727},null,3.9364772727272737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC27*Bilans!F27+AD27","v":2.5806250000000004},2.5319339622641515,255.16370120068618,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":46.56933177744995},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ27*Bilans!F27+AK27","v":7.7775},{"v":0.5660267087460916,"d":"56.60%"},4.402272727272727,null,3.3752272727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU27*Bilans!F27+AV27","v":1.977},1.9396981132075475,195.47924912521444,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":60.788053524624075},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB27*Bilans!F27+BC27","v":7.903125},{"v":0.5570293684172688,"d":"55.70%"},4.402272727272727,null,3.500852272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W27<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W27<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W27<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W27<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W27<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM27*Bilans!F27+BN27","v":1.1872222222222226},1.164821802935011,117.3886234419669,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":101.22618964563742},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F27<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F27*BT27+BU27","v":1.977},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.816541976920634},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC27*Bilans!F27+CD27","v":5.9799999999999995},{"v":0.7361660079051384,"d":"73.62%"},4.402272727272727,null,1.5777272727272722,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F27<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F27<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F27<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F27<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F27<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F27<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN27*Bilans!F27+CO27","v":1.68},1.4581132075471697,146.94599794168096,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":80.86510163749294}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.458340910583756},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R28*Bilans!F28+S28","v":8.953375},{"v":0.45411857979744397,"d":"45.41%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.0658939393939395},null,4.88748106060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC28*Bilans!F28+AD28","v":2.7699791666666664},2.7699791666666664,256.7911704621212,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":39.15731846249254},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ28*Bilans!F28+AK28","v":8.41075},{"v":0.4834163349753517,"d":"48.34%"},4.0658939393939395,null,4.344856060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU28*Bilans!F28+AV28","v":2.0813},2.0813,192.94710570909092,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":52.1140423598887},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB28*Bilans!F28+BC28","v":8.502229166666666},{"v":0.47821504921726193,"d":"47.82%"},4.0658939393939395,null,4.4363352272727266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W28<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W28<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W28<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W28<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W28<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM28*Bilans!F28+BN28","v":1.490740740740741},1.490740740740741,138.1992558922559,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":72.75910116318464},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F28<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F28*BT28+BU28","v":2.0813},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.636530220937495},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC28*Bilans!F28+CD28","v":6.278},{"v":0.6476415959531602,"d":"64.76%"},4.0658939393939395,null,2.21210606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F28<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F28<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F28<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F28<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F28<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F28<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN28*Bilans!F28+CO28","v":1.7296666666666667},1.5012201257861635,139.1707482355632,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":72.25120054051706}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R29*Bilans!F29+S29","v":9.867569444444444},{"v":0.3543345171504195,"d":"35.43%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.496420454545455},null,6.371148989898988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC29*Bilans!F29+AD29","v":3.145138888888889},3.026454402515723,239.2040776693825,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":30.555273138171952},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ29*Bilans!F29+AK29","v":9.445069444444444},{"v":0.3701847270802267,"d":"37.02%"},3.496420454545455,null,5.948648989898989,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU29*Bilans!F29+AV29","v":2.505555555555555},2.4110062893081756,190.5604575471698,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":38.3549977945623},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB29*Bilans!F29+BC29","v":9.867569444444444},{"v":0.3543345171504195,"d":"35.43%"},3.496420454545455,null,6.371148989898988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W29<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W29<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W29<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W29<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W29<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM29*Bilans!F29+BN29","v":3.145138888888889},3.026454402515723,239.2040776693825,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":30.555273138171952},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F29<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F29*BT29+BU29","v":2.2935},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.6302797085798595},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC29*Bilans!F29+CD29","v":9.401666666666667},{"v":0.3718936842274903,"d":"37.19%"},3.496420454545455,null,5.905246212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F29<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F29<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F29<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F29<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F29<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F29<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN29*Bilans!F29+CO29","v":2.2935},2.206952830188679,174.4325358962264,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":41.90127656746747}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.646773286706},null,{"$f":"F30/F32","v":4414.76247686882},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R30*Bilans!F30+S30","v":10.287375},{"v":0.3007028694704122,"d":"30.07%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.093443181818182},null,7.193931818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC30*Bilans!F30+AD30","v":3.5087499999999996},3.376344339622641,234.20442228344766,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.037399899792156},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ30*Bilans!F30+AK30","v":9.983875},{"v":0.3098439415375475,"d":"30.98%"},3.093443181818182,null,6.890431818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU30*Bilans!F30+AV30","v":2.7699999999999996},2.665471698113207,184.89383675814747,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.448096353211458},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB30*Bilans!F30+BC30","v":10.287375},{"v":0.3007028694704122,"d":"30.07%"},3.093443181818182,null,7.193931818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W30<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W30<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W30<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W30<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W30<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM30*Bilans!F30+BN30","v":3.5087499999999996},3.376344339622641,234.20442228344766,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.037399899792156},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F30<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F30*BT30+BU30","v":2.5077},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.3201924120221347},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC30*Bilans!F30+CD30","v":9.956999999999999},{"v":0.31068024322769733,"d":"31.07%"},3.093443181818182,null,6.8635568181818165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F30<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F30<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F30<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F30<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F30<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F30<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN30*Bilans!F30+CO30","v":2.5077},2.4130698113207547,167.38565864202403,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":33.63290142297552}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":1.3019944570623232},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R31*Bilans!F31+S31","v":10.373217592592594},{"v":0.2902707515570502,"d":"29.03%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.011041666666667},null,7.362175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC31*Bilans!F31+AD31","v":3.5831018518518514},3.4478904612159327,232.34863651253102,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.867520135094196},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ31*Bilans!F31+AK31","v":10.094050925925925},{"v":0.2982986403340802,"d":"29.83%"},3.011041666666667,null,7.083009259259258,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU31*Bilans!F31+AV31","v":2.824074074074074},2.7175052410901466,183.1289725080999,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":29.01363476812484},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB31*Bilans!F31+BC31","v":10.373217592592594},{"v":0.2902707515570502,"d":"29.03%"},3.011041666666667,null,7.362175925925927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W31<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W31<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W31<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W31<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W31<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM31*Bilans!F31+BN31","v":3.5831018518518514},3.4478904612159327,232.34863651253102,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.867520135094196},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F31<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F31*BT31+BU31","v":2.5515},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.2631967515688447},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC31*Bilans!F31+CD31","v":10.070555555555556},{"v":0.29899459370000553,"d":"29.90%"},3.011041666666667,null,7.059513888888889,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F31<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F31<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F31<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F31<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F31<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F31<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN31*Bilans!F31+CO31","v":2.5515},2.455216981132075,165.4537243353345,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":32.11313099875192}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R37*Bilans!F37+S37","v":10.188597222222223},{"v":0.3129244678239402,"d":"31.29%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.188261363636364},null,7.000335858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.4231944444444444},3.2940172955974845,235.98968763507727,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.446446121698276},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ37*Bilans!F37+AK37","v":9.857097222222222},{"v":0.32344830245243233,"d":"32.34%"},3.188261363636364,null,6.668835858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU37*Bilans!F37+AV37","v":2.7077777777777774},2.6055974842767293,186.66997809605493,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.16960184455773},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB37*Bilans!F37+BC37","v":10.188597222222223},{"v":0.3129244678239402,"d":"31.29%"},3.188261363636364,null,7.000335858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W37<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W37<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W37<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W37<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W37<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.4231944444444444},3.2940172955974845,235.98968763507727,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.446446121698276},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F37<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F37*BT37+BU37","v":2.4573},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3882906082399002},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC37*Bilans!F37+CD37","v":9.826333333333332},{"v":0.32446094137891696,"d":"32.45%"},3.188261363636364,null,6.638071969696968,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F37<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F37<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F37<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F37<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F37<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F37<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN37*Bilans!F37+CO37","v":2.4573},2.3645716981132074,169.402430635163,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":35.44871728915982}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R44*Bilans!F44+S44","v":10.720115740740741},{"v":0.24981532916166016,"d":"24.98%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6780492424242426},null,8.0420664983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.8835648148148145},3.7370151991614255,221.96681232728227,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.596198722531707},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ44*Bilans!F44+AK44","v":10.539282407407407},{"v":0.2541016683016301,"d":"25.41%"},2.6780492424242426,null,7.861233164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU44*Bilans!F44+AV44","v":3.0425925925925927},2.927777777777778,173.90068434343436,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.736185785751246},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB44*Bilans!F44+BC44","v":10.720115740740741},{"v":0.24981532916166016,"d":"24.98%"},2.6780492424242426,null,8.0420664983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W44<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W44<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W44<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W44<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W44<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.8835648148148145},3.7370151991614255,221.96681232728227,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.596198722531707},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F44<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F44*BT44+BU44","v":2.7285},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.0515105411866985},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC44*Bilans!F44+CD44","v":10.529444444444444},{"v":0.2543390828029144,"d":"25.43%"},2.6780492424242426,null,7.851395202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F44<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F44<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F44<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F44<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F44<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F44<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN44*Bilans!F44+CO44","v":2.7285},2.6255377358490564,155.94858752572898,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":26.46858825293324}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R61*Bilans!F61+S61","v":9.060625},{"v":0.44226496182073205,"d":"44.23%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A10'!$C$39+'151.A10'!$C$40)","v":4.00719696969697},null,5.05342803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC61*Bilans!F61+AD61","v":2.8030208333333335},2.8030208333333335,255.90560928030308,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":38.107724417987896},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ61*Bilans!F61+AK61","v":8.52125},{"v":0.47025928938793843,"d":"47.03%"},4.00719696969697,null,4.51405303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU61*Bilans!F61+AV61","v":2.0995000000000004},2.0995000000000004,191.67671545454553,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":50.87723050942865},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB61*Bilans!F61+BC61","v":8.606770833333334},{"v":0.4655865768119929,"d":"46.56%"},4.00719696969697,null,4.599573863636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W61<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W61<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W61<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W61<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W61<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM61*Bilans!F61+BN61","v":1.5437037037037042},1.5437037037037042,140.93453468013476,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":69.1951086197871},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F61<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F61*BT61+BU61","v":2.0995000000000004},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.9657282741738054},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC61*Bilans!F61+CD61","v":6.33},{"v":0.6330484944229021,"d":"63.30%"},4.00719696969697,null,2.32280303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F61<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F61<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F61<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F61<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F61<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F61<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN61*Bilans!F61+CO61","v":1.7383333333333333},1.5087421383647797,137.7426708976558,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":70.79854319593451}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R71*Bilans!F71+S71","v":10.800666666666668},{"v":0.24079321702925185,"d":"24.08%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.600727272727273},null,8.199939393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC71*Bilans!F71+AD71","v":3.953333333333333},3.8041509433962264,218.8949952658662,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.69726737066128},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ71*Bilans!F71+AK71","v":10.642666666666667},{"v":0.2443680098403226,"d":"24.44%"},2.600727272727273,null,8.041939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU71*Bilans!F71+AV71","v":3.0933333333333333},2.976603773584906,171.27702833619213,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.61741282500461},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB71*Bilans!F71+BC71","v":10.800666666666668},{"v":0.24079321702925185,"d":"24.08%"},2.600727272727273,null,8.199939393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W71<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W71<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W71<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W71<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W71<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM71*Bilans!F71+BN71","v":3.953333333333333},3.8041509433962264,218.8949952658662,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.69726737066128},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F71<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F71*BT71+BU71","v":2.7695999999999996},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":3.0062270766998513},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC71*Bilans!F71+CD71","v":10.636},{"v":0.24452118021128935,"d":"24.45%"},2.600727272727273,null,8.035272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F71<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F71<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F71<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F71<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F71<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F71<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN71*Bilans!F71+CO71","v":2.7695999999999996},2.6650867924528296,153.35200140514578,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":25.261119658198876}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R77*Bilans!F77+S77","v":9.95223611111111},{"v":0.3431538087666457,"d":"34.32%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.4151477272727275},null,6.537088383838383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC77*Bilans!F77+AD77","v":3.218472222222222},3.097020440251572,238.74057777229845,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":29.12218516709124},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ77*Bilans!F77+AK77","v":9.553736111111112},{"v":0.3574672450185084,"d":"35.75%"},3.4151477272727275,null,6.138588383838385,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU77*Bilans!F77+AV77","v":2.5588888888888888},2.462327044025157,189.81385253859347,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.62876665637241},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB77*Bilans!F77+BC77","v":9.95223611111111},{"v":0.3431538087666457,"d":"34.32%"},3.4151477272727275,null,6.537088383838383,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W77<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W77<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W77<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W77<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W77<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM77*Bilans!F77+BN77","v":3.218472222222222},3.097020440251572,238.74057777229845,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.12218516709124},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F77<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F77*BT77+BU77","v":2.3367},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.5631645104754166},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC77*Bilans!F77+CD77","v":9.513666666666667},{"v":0.35897281741418247,"d":"35.90%"},3.4151477272727275,null,6.09851893939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F77<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F77<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F77<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F77<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F77<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F77<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN77*Bilans!F77+CO77","v":2.3367},2.248522641509434,173.3322736883362,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":40.11167202066812}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R94*Bilans!F94+S94","v":11.61925},{"v":0.17122349862199684,"d":"17.12%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.9894886363636366},null,9.629761363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC94*Bilans!F94+AD94","v":4.69625},4.519033018867924,193.73710783662094,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.099608089854376},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ94*Bilans!F94+AK94","v":10.76725},{"v":0.1847722154091004,"d":"18.48%"},1.9894886363636366,null,8.777761363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU94*Bilans!F94+AV94","v":3.5511250000000003},3.417120283018868,146.49660624249572,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.67887908535425},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB94*Bilans!F94+BC94","v":11.61925},{"v":0.17122349862199684,"d":"17.12%"},1.9894886363636366,null,9.629761363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W94<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W94<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W94<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W94<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W94<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM94*Bilans!F94+BN94","v":4.389305555555555},4.223671383647798,181.07455176886793,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":11.875804459774264},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F94<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F94*BT94+BU94","v":3.154125},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.63973257611157},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC94*Bilans!F94+CD94","v":11.522499999999999},{"v":0.17266119647330325,"d":"17.27%"},1.9894886363636366,null,9.533011363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F94<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F94<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F94<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F94<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F94<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F94<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN94*Bilans!F94+CO94","v":3.154125},3.03510141509434,130.1189364397513,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.526464389324648}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R104*Bilans!F104+S104","v":12.176916666666665},{"v":0.1426637459226443,"d":"14.27%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.737204545454546},null,10.43971212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC104*Bilans!F104+AD104","v":5.01575},4.82647641509434,177.69418832161236,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.924804448873747},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ104*Bilans!F104+AK104","v":10.854166666666668},{"v":0.16004955505147447,"d":"16.00%"},1.737204545454546,null,9.116962121212122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU104*Bilans!F104+AV104","v":3.749833333333333},3.608330188679245,132.846252406518,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.937754010695187},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB104*Bilans!F104+BC104","v":12.176916666666665},{"v":0.1426637459226443,"d":"14.27%"},1.737204545454546,null,10.43971212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W104<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W104<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W104<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W104<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W104<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM104*Bilans!F104+BN104","v":5.246944444444445},5.048946540880504,185.88476981989712,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.531553628671638},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F104<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F104*BT104+BU104","v":3.323733333333333},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.5050284353822727},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC104*Bilans!F104+CD104","v":10.854166666666668},{"v":0.16004955505147447,"d":"16.00%"},1.737204545454546,null,9.116962121212122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F104<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F104<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F104<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F104<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F104<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F104<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN104*Bilans!F104+CO104","v":3.749833333333333},3.608330188679245,132.846252406518,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.937754010695187}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F116<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F116<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F116<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F116<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F116<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F116<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F116<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F116*BT116+BU116","v":3.3912888888888886},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.4551274705340207},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F119<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F119<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F119<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F119<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F119<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F119<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F119<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F119*BT119+BU119","v":3.6786675000000004},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.2633321743886627},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F136<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F136<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F136<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F136<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F136<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F136<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F136<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F136*BT136+BU136","v":4.32959},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.9230565738621688},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F142<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F142<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F142<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F142<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F142<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F142<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F142<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F142*BT142+BU142","v":3.004875},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.770846212114616},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F152<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F152<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F152<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F152<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F152<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F152<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F152<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F152*BT152+BU152","v":3.550466666666667},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.3450569441466587},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F169<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F169<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F169<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F169<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F169<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F169<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F169<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F169*BT169+BU169","v":3.8682125000000007},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.1524273838699153},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F175<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F175<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F175<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F175<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F175<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F175<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F175<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F175*BT175+BU175","v":4.085565000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":2.03791801418602},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F185<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F185<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F185<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F185<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F185<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F185<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F185<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F185*BT185+BU185","v":4.6070975},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.8072216860242065},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F201<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F201<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F201<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F201<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F201<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F201<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F201<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F201*BT201+BU201","v":4.42493},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.881622197781187},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F211<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F211<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F211<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F211<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F211<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F211<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F211<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F211*BT211+BU211","v":4.112805},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":2.024420440946728},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F217<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F217<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F217<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F217<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F217<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F217<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F217<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F217*BT217+BU217","v":4.5338899999999995},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8364024075634626},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F234<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F234<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F234<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F234<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F234<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F234<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F234<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F234*BT234+BU234","v":4.2995125000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.936509432552622},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F244<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F244<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F244<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F244<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F244<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F244<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F244<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F244*BT244+BU244","v":3.6883150000000002},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.2574119920960944},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"R250*Bilans!F250+S250","v":14.564944444444444},{"v":0.10214542389208352,"d":"10.21%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.4877424242424246},null,13.07720202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08999999999999986},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"AC250*Bilans!F250+AD250","v":5.1815},4.985971698113207,153.71478783190392,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.234389603902406},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":5.353333333333337},{"$f":"AJ250*Bilans!F250+AK250","v":12.266111111111112},{"v":0.12128884295649098,"d":"12.13%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":10.778368686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9366666666666656},{"$f":"AU250*Bilans!F250+AV250","v":3.958555555555556},3.8091761006289313,117.43482144997141,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.46936052975504},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":1.2966666666666669},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":2.8733333333333313},{"$f":"BB250*Bilans!F250+BC250","v":14.564944444444444},{"v":0.10214542389208352,"d":"10.21%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":13.07720202020202},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W250<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W250<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W250<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W250<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W250<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":4.370000000000001},{"$f":"BM250*Bilans!F250+BN250","v":5.472037037037038},5.265545073375263,162.33388249666476,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.850280705138911},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.10133333333333343},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F250<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.596666666666666},{"$f":"Bilans!F250*BT250+BU250","v":3.5103555555555555},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3718527596017864},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7666666666666663},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.353333333333337},{"$f":"CC250*Bilans!F250+CD250","v":12.266111111111112},{"v":0.12128884295649098,"d":"12.13%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":10.778368686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.11333333333333344},{"$f":"IF(Bilans!F250<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F250<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F250<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F250<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F250<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F250<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.9366666666666656},{"$f":"CN250*Bilans!F250+CO250","v":3.958555555555556},3.8091761006289313,117.43482144997141,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.46936052975504}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R260*Bilans!F260+S260","v":16.928024999999998},{"v":0.06221393759219352,"d":"6.22%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.0531590909090915},null,15.874865909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC260*Bilans!F260+AD260","v":5.810675},5.591404245283019,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ260*Bilans!F260+AK260","v":16.928024999999998},{"v":0.06221393759219352,"d":"6.22%"},1.0531590909090915,null,15.874865909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU260*Bilans!F260+AV260","v":5.810675},5.591404245283019,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB260*Bilans!F260+BC260","v":16.928024999999998},{"v":0.06221393759219352,"d":"6.22%"},1.0531590909090915,null,15.874865909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W260<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W260<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W260<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W260<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W260<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM260*Bilans!F260+BN260","v":4.334166666666665},4.170613207547168,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F260<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F260*BT260+BU260","v":3.9130450000000003},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.1277666143956706},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC260*Bilans!F260+CD260","v":14.626449999999998},{"v":0.07200373917861762,"d":"7.20%"},1.0531590909090915,null,13.573290909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F260<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F260<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F260<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F260<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F260<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F260<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN260*Bilans!F260+CO260","v":4.401525},4.235429716981132,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A10'!$C$39+'151.A10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W277<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W277<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W277<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W277<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W277<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.844537037037036},1.7749318658280913,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F277<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F277*BT277+BU277","v":4.303485},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.9347218618463655},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F277<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F277<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F277<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F277<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F277<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R286*Bilans!F286+S286","v":16.4858875},{"v":0.07131145203784608,"d":"7.13%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.1756325757575763},null,15.310254924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.5909625},5.379982783018868,125.56243999418953,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.0755584867141215},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ286*Bilans!F286+AK286","v":16.4858875},{"v":0.07131145203784608,"d":"7.13%"},1.1756325757575763,null,15.310254924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.5909625},5.379982783018868,125.56243999418953,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.0755584867141215},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB286*Bilans!F286+BC286","v":16.4858875},{"v":0.07131145203784608,"d":"7.13%"},1.1756325757575763,null,15.310254924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W286<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W286<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W286<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W286<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W286<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM286*Bilans!F286+BN286","v":4.223657407407406},4.064274109014674,94.85535447136456,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.718645578594435},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F286<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F286*BT286+BU286","v":3.7898975000000004},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.196905460273769},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC286*Bilans!F286+CD286","v":13.973641666666666},{"v":0.08413215422304562,"d":"8.41%"},1.1756325757575763,null,12.798009090909089,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F286<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F286<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F286<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F286<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F286<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F286<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.266804166666667},4.105792688679245,95.82434905332333,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.650705318857983}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"R292*Bilans!F292+S292","v":17.319225},{"v":0.05455183211404987,"d":"5.46%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A10'!$C$39+'151.A10'!$C$40)","v":0.9447954545454553},null,16.374429545454543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AC292*Bilans!F292+AD292","v":6.005075},5.7784683962264145,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"AJ292*Bilans!F292+AK292","v":17.319225},{"v":0.05455183211404987,"d":"5.46%"},0.9447954545454553,null,16.374429545454543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.24300000000000005},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"AU292*Bilans!F292+AV292","v":6.005075},5.7784683962264145,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.48900000000000005},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.95},{"$f":"BB292*Bilans!F292+BC292","v":17.319225},{"v":0.05455183211404987,"d":"5.46%"},0.9447954545454553,null,16.374429545454543,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W292<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W292<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W292<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W292<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W292<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.839999999999999},{"$f":"BM292*Bilans!F292+BN292","v":4.431944444444443},4.264701257861634,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.13619999999999993},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F292<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.248000000000001},{"$f":"Bilans!F292*BT292+BU292","v":4.022005},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.0701233617630774},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.7219999999999999},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":5.800000000000001},{"$f":"CC292*Bilans!F292+CD292","v":15.204049999999999},{"v":0.06214103837763329,"d":"6.21%"},0.9447954545454553,null,14.259254545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.14899999999999994},{"$f":"IF(Bilans!F292<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F292<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F292<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F292<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F292<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F292<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.580000000000001},{"$f":"CN292*Bilans!F292+CO292","v":4.520725},4.350131603773584,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R309*Bilans!F309+S309","v":9.92812962962963},{"v":0.3463177866379394,"d":"34.63%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.438287878787879},null,6.489841750841752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC309*Bilans!F309+AD309","v":3.1975925925925925},3.076928721174004,238.90057809414904,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":29.523523751683605},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ309*Bilans!F309+AK309","v":9.522796296296297},{"v":0.36105863990024994,"d":"36.11%"},3.438287878787879,null,6.0845084175084185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU309*Bilans!F309+AV309","v":2.5437037037037036},2.447714884696017,190.04681419477797,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":37.112892007885904},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB309*Bilans!F309+BC309","v":9.92812962962963},{"v":0.3463177866379394,"d":"34.63%"},3.438287878787879,null,6.489841750841752,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W309<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W309<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W309<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W309<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W309<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM309*Bilans!F309+BN309","v":3.1975925925925925},3.076928721174004,238.90057809414904,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":29.523523751683605},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F309<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F309*BT309+BU309","v":2.3244},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.582019665990323},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC309*Bilans!F309+CD309","v":9.481777777777777},{"v":0.3626205928223834,"d":"36.26%"},3.438287878787879,null,6.043489898989899,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F309<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F309<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F309<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F309<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F309<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F309<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN309*Bilans!F309+CO309","v":2.3244},2.23668679245283,173.66205595060035,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":40.61443850267379}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R315*Bilans!F315+S315","v":11.172533333333334},{"v":0.20570197041662783,"d":"20.57%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.2982121212121216},null,8.874321212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC315*Bilans!F315+AD315","v":4.286},4.124264150943396,207.371000974271,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.2639871637791},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":10.831066666666667},{"v":0.2121870534030617,"d":"21.22%"},2.2982121212121216,null,8.532854545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.3095333333333334},3.184645283018868,160.12628093584908,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.47252854902722},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB315*Bilans!F315+BC315","v":11.172533333333334},{"v":0.20570197041662783,"d":"20.57%"},2.2982121212121216,null,8.874321212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W315<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W315<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W315<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W315<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W315<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM315*Bilans!F315+BN315","v":4.11074074074074},3.9556184486373156,198.89137241090143,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":14.872124719045368},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F315<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F315*BT315+BU315","v":2.949},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.8233457143533087},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC315*Bilans!F315+CD315","v":11.066666666666666},{"v":0.20766976998904713,"d":"20.77%"},2.2982121212121216,null,8.768454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F315<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F315<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F315<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F315<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F315<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F315<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN315*Bilans!F315+CO315","v":2.949},2.8377169811320755,142.68247360548887,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":20.73090843810011}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R325*Bilans!F325+S325","v":11.547383333333332},{"v":0.17659024942421042,"d":"17.66%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.0391553030303036},null,9.508228030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC325*Bilans!F325+AD325","v":4.630249999999999},4.455523584905659,196.32535591209262,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.570836619336863},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":10.777516666666667},{"v":0.1892045603916459,"d":"18.92%"},2.0391553030303036,null,8.738361363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.5122583333333335},3.379720283018868,148.92184381985425,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.253965162020968},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.547383333333332},{"v":0.17659024942421042,"d":"17.66%"},2.0391553030303036,null,9.508228030303028,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W325<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W325<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W325<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W325<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W325<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM325*Bilans!F325+BN325","v":4.34449074074074},4.180547693920335,184.2089932363732,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.331909412137396},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F325<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.1211249999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.667642760744253},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC325*Bilans!F325+CD325","v":11.449166666666665},{"v":0.1781051287310841,"d":"17.81%"},2.0391553030303036,null,9.410011363636361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F325<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F325<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F325<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F325<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F325<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F325<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.1211249999999997},3.0033466981132073,132.33755768503434,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":17.165562499638593}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24749999999999994},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":11.4325},{"$f":"R342*Bilans!F342+S342","v":9.5040625},{"v":0.3960945727953258,"d":"39.61%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.764507575757576},null,5.739554924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.07624999999999998},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.53375},{"$f":"AC342*Bilans!F342+AD342","v":2.939635416666667},2.828705778301887,241.77462597287737,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.35257291154541},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.255},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.965},{"$f":"AJ342*Bilans!F342+AK342","v":8.978125},{"v":0.4192977459945786,"d":"41.93%"},3.764507575757576,null,5.2136174242424245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.5020000000000002},{"$f":"AU342*Bilans!F342+AV342","v":2.1747500000000004},2.1747500000000004,185.87983659090912,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":45.98322900228865},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.24125000000000008},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.918750000000001},{"$f":"BB342*Bilans!F342+BC342","v":9.039010416666667},{"v":0.41647341934868803,"d":"41.65%"},3.764507575757576,null,5.274502840909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W342<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W342<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W342<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W342<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W342<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.715},{"$f":"BM342*Bilans!F342+BN342","v":1.7626851851851857},1.7626851851851857,150.65990765993268,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":56.732777987364294},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.04200000000000001},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F342<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.5020000000000002},{"$f":"Bilans!F342*BT342+BU342","v":2.1747500000000004},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.8285074199921394},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.12},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":7.4799999999999995},{"$f":"CC342*Bilans!F342+CD342","v":6.545},{"v":0.5751730444243813,"d":"57.52%"},3.764507575757576,null,2.780492424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.020000000000000018},{"$f":"IF(Bilans!F342<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F342<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F342<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F342<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F342<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F342<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":1.9300000000000002},{"$f":"CN342*Bilans!F342+CO342","v":1.7741666666666667},1.7406918238993714,148.78009508290455,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":57.449587514411355}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R352*Bilans!F352+S352","v":10.708356481481482},{"v":0.2511437797072718,"d":"25.11%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.6893371212121218},null,8.019019360269361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8733796296296292},3.7272143605870016,222.3944099544978,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.730138423832507},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ352*Bilans!F352+AK352","v":10.524189814814815},{"v":0.2555386370384886,"d":"25.55%"},2.6893371212121218,null,7.834852693602693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU352*Bilans!F352+AV352","v":3.035185185185185},2.920649895178197,174.26854140461217,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.902639280505593},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB352*Bilans!F352+BC352","v":10.708356481481482},{"v":0.2511437797072718,"d":"25.11%"},2.6893371212121218,null,8.019019360269361,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W352<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W352<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W352<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W352<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W352<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8733796296296292},3.7272143605870016,222.3944099544978,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.730138423832507},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F352<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F352*BT352+BU352","v":2.7224999999999997},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0582356332884877},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC352*Bilans!F352+CD352","v":10.51388888888889},{"v":0.25578899963972623,"d":"25.58%"},2.6893371212121218,null,7.824551767676768,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F352<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F352<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F352<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F352<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F352<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F352<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN352*Bilans!F352+CO352","v":2.7224999999999997},2.619764150943396,156.3153728773585,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":26.647910608270358}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R358*Bilans!F358+S358","v":9.869921296296297},{"v":0.3540213517304407,"d":"35.40%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.4941628787878787},null,6.375758417508418,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.147175925925926},3.0284145702306082,239.19491986301702,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.514563326374855},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ358*Bilans!F358+AK358","v":9.448087962962964},{"v":0.3698275135122782,"d":"36.98%"},3.4941628787878787,null,5.953925084175085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU358*Bilans!F358+AV358","v":2.507037037037037},2.412431865828092,190.54242193062703,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.30605518473254},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB358*Bilans!F358+BC358","v":9.869921296296297},{"v":0.3540213517304407,"d":"35.40%"},3.4941628787878787,null,6.375758417508418,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W358<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W358<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W358<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W358<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W358<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.147175925925926},3.0284145702306082,239.19491986301702,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.514563326374855},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F358<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F358*BT358+BU358","v":2.2947},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.628381274950061},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC358*Bilans!F358+CD358","v":9.404777777777777},{"v":0.3715306157519335,"d":"37.15%"},3.4941628787878787,null,5.910614898989898,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F358<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F358<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F358<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F358<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F358<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F358<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN358*Bilans!F358+CO358","v":2.2947},2.2081075471698117,174.40416282041173,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":41.850655462983866}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R369*Bilans!F369+S369","v":10.111574074074074},{"v":0.32262009315257795,"d":"32.26%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A10'!$C$39+'151.A10'!$C$40)","v":3.26219696969697},null,6.849377104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC369*Bilans!F369+AD369","v":3.3564814814814814},3.2298218029350103,237.12177196493238,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":26.59501071436475},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ369*Bilans!F369+AK369","v":9.75824074074074},{"v":0.3343017513471736,"d":"33.43%"},3.26219696969697,null,6.49604377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU369*Bilans!F369+AV369","v":2.659259259259259},2.558909853249476,187.86585629883749,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.567866935784195},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB369*Bilans!F369+BC369","v":10.111574074074074},{"v":0.32262009315257795,"d":"32.26%"},3.26219696969697,null,6.849377104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W369<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W369<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W369<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W369<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W369<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM369*Bilans!F369+BN369","v":3.3564814814814814},3.2298218029350103,237.12177196493238,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.59501071436475},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F369<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F369*BT369+BU369","v":2.4179999999999997},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.443360840210053},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC369*Bilans!F369+CD369","v":9.724444444444444},{"v":0.3354635823500084,"d":"33.55%"},3.26219696969697,null,6.462247474747474,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F369<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F369<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F369<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F369<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F369<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F369<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN369*Bilans!F369+CO369","v":2.4179999999999997},2.326754716981132,170.8218703945112,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":36.917146800069006}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"R370*Bilans!F370+S370","v":11.850366666666666},{"v":0.15440578363385257,"d":"15.44%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A10'!$C$39+'151.A10'!$C$40)","v":1.829765151515152},null,10.020601515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"AC370*Bilans!F370+AD370","v":4.9085},4.723273584905661,184.38715420754718,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.670085625775215},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":-0.027999999999999758},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.915999999999999},{"$f":"AJ370*Bilans!F370+AK370","v":10.734233333333334},{"v":0.1704607208260629,"d":"17.05%"},1.829765151515152,null,8.904468181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.10599999999999996},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":2.9880000000000004},{"$f":"AU370*Bilans!F370+AV370","v":3.6761166666666667},3.537395283018868,138.09283705849057,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.911890344643844},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.19599999999999973},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.578000000000001},{"$f":"BB370*Bilans!F370+BC370","v":11.850366666666666},{"v":0.15440578363385257,"d":"15.44%"},1.829765151515152,null,10.020601515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W370<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W370<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W370<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W370<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W370<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.7399999999999993},{"$f":"BM370*Bilans!F370+BN370","v":4.533425925925925},4.362353249475889,170.29754615303978,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":10.470142463929879},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F370<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.6759999999999997},{"$f":"Bilans!F370*BT370+BU370","v":3.26025},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.553806153401704},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.2},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.459999999999999},{"$f":"CC370*Bilans!F370+CD370","v":11.758333333333333},{"v":0.15561432897364866,"d":"15.56%"},1.829765151515152,null,9.92856818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.09000000000000004},{"$f":"IF(Bilans!F370<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F370<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F370<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F370<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F370<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F370<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.6759999999999997},{"$f":"CN370*Bilans!F370+CO370","v":3.26025},3.1372216981132075,122.47086065094341,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":14.558888212289748}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$5,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$5,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$6,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$6,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"R371*Bilans!F371+S371","v":10.91414351851852},{"v":0.22830918781636825,"d":"22.83%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A10'!$C$39+'151.A10'!$C$40)","v":2.4917992424242428},null,8.422344276094277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$10,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$10,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$11,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$11,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"AC371*Bilans!F371+AD371","v":4.05162037037037},3.898729035639412,214.14478088074134,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.483417207317558},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$27,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$27,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$16,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$16,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.181111111111111},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$28,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$28,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$17,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$17,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.497777777777777},{"$f":"AJ371*Bilans!F371+AK371","v":10.788310185185185},{"v":0.23097215408637883,"d":"23.10%"},2.4917992424242428,null,8.296510942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$21,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$21,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$22,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$22,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.022222222222222},{"$f":"AU371*Bilans!F371+AV371","v":3.164814814814815},3.04538784067086,167.2734642176482,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.1021980236746},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$16,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$16,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$5,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$5,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$5,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$5,0))))))","v":0.14111111111111127},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$17,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$17,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$6,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$6,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$6,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$6,0))))))","v":10.687777777777779},{"$f":"BB371*Bilans!F371+BC371","v":10.91414351851852},{"v":0.22830918781636825,"d":"22.83%"},2.4917992424242428,null,8.422344276094277,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A10'!$O$3,'151.A10'!$N$21,IF(Bilans!W371<='151.A10'!$P$3,'151.A10'!$O$21,IF(Bilans!W371<='151.A10'!$Q$3,'151.A10'!$P$10,IF(Bilans!W371<='151.A10'!$R$3,'151.A10'!$Q$10,IF(Bilans!W371<='151.A10'!$S$3,'151.A10'!$R$10,IF(Bilans!W371<='151.A10'!$U$3,'151.A10'!$S$10,0))))))","v":0.12222222222222218},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$22,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$22,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$11,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$11,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$11,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$11,0))))))","v":3.855555555555555},{"$f":"BM371*Bilans!F371+BN371","v":4.05162037037037},3.898729035639412,214.14478088074134,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.483417207317558},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$32,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$32,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$32,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$32,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$32,'151.A10'!$V$32))))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$N$33,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$O$33,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$33,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$V$3,'151.A10'!$S$33,IF(Bilans!F371<='151.A10'!$W$3,'151.A10'!$V$33,'151.A10'!$V$33))))))))","v":2.7119999999999997},{"$f":"Bilans!F371*BT371+BU371","v":2.8274999999999997},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9446672012830795},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$57,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$57,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$27,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$27,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$16,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$16,0))))))","v":0.18666666666666665},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$58,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$58,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$28,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$28,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$17,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$17,0))))))","v":10.486666666666666},{"$f":"CC371*Bilans!F371+CD371","v":10.786111111111111},{"v":0.23101924472642993,"d":"23.10%"},2.4917992424242428,null,8.294311868686869,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$62,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$62,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$32,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$32,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$21,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$21,0))))))","v":0.07199999999999997},{"$f":"IF(Bilans!F371<='151.A10'!$O$3,'151.A10'!$D$63,IF(Bilans!F371<='151.A10'!$P$3,'151.A10'!$E$63,IF(Bilans!F371<='151.A10'!$Q$3,'151.A10'!$P$33,IF(Bilans!F371<='151.A10'!$R$3,'151.A10'!$Q$33,IF(Bilans!F371<='151.A10'!$S$3,'151.A10'!$R$22,IF(Bilans!F371<='151.A10'!$U$3,'151.A10'!$S$22,0))))))","v":2.7119999999999997},{"$f":"CN371*Bilans!F371+CO371","v":2.8274999999999997},2.7208018867924526,149.44499054459692,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.61964595242486}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.032891456490504},{"$f":"SUM(AF7:AF372)/229","v":3.886017639547325},{"$f":"SUM(AG7:AG372)/Z373","v":3.6786764758645547},{"$f":"SUM(AH7:AH372)","v":3989.322215979068},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.25326778636211},{"$f":"SUM(AX7:AX372)/229","v":3.1359474212674527},{"$f":"SUM(AY7:AY372)/AR373","v":2.8884913597137594},{"$f":"SUM(AZ7:AZ372)","v":5110.41649048994},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12166.344778829643},{"$f":"SUM(BK7:BK372)","v":1.3019944570623232},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.816706872752835},{"$f":"SUM(BP7:BP372)/229","v":3.673026606140907},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.458340910583756},{"$f":"SUM(BR7:BR372)","v":4542.653802914045},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1195.9020620811964},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":976.1483481696035},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.646773286706},{"$f":"SUM(CL7:CL372)","v":1.3019944570623232},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.8696521840032836},{"$f":"SUM(CQ7:CQ372)/229","v":2.7561271613227616},{"$f":"SUM(CR7:CR372)/CK373","v":2.5665892960680794},{"$f":"SUM(CS7:CS372)","v":5835.8823131590125}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.276444005701908},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A08","index":42,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5325.045064282135},null,null,"COP",{"$f":"K13","v":3.386884581695143},{"$f":"L13","v":2.9489895005064404},{"$f":"M13","v":3.2023458485501237},{"$f":"N13","v":2.9208465035465636},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9994460440830706},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9994461481167302},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.386884581695143},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":5.5395591692941615E-4},{"$f":"1-N3","v":5.5385188326984025E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.387168171840589},{"$f":"L14","v":2.9492730906518863},{"$f":"M14","v":3.2029001115042957},{"$f":"N14","v":2.921400662351731}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.387168171840589},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R7*Bilans!F7+S7","v":6.580074074074074},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4920807872149465,"d":"49.21%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":3.3421460437710433},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC7*Bilans!F7+AD7","v":3.043981481481482},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.043981481481482},{"$f":"AF7*Z7","v":221.70507049663303},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":27.994806852402345},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ7*Bilans!F7+AK7","v":6.4388703703703705},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5028720635847778,"d":"50.29%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":3.20094234006734},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU7*Bilans!F7+AV7","v":2.627986111111111},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.578401467505241},{"$f":"AX7*AR7","v":187.7950580841433},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.04980807306743},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB7*Bilans!F7+BC7","v":6.580074074074074},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4920807872149465,"d":"49.21%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":3.3421460437710433},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W7<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W7<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W7<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W7<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W7<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM7*Bilans!F7+BN7","v":3.043981481481482},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.043981481481482},{"$f":"BP7*BJ7","v":221.70507049663303},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":27.994806852402345},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F7<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F7*BT7+BU7","v":2.4838583333333335},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.352061750017106},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC7*Bilans!F7+CD7","v":6.305185185185185},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.5135341683398839,"d":"51.35%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":3.067257154882155},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F7<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F7<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F7<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F7<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F7<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F7<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN7*Bilans!F7+CO7","v":2.4838583333333335},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.4369930817610066},{"$f":"CQ7*CK7","v":177.49573257215553},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":34.96754844079637}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R8*Bilans!F8+S8","v":6.981583333333333},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3338708224777527,"d":"33.39%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":4.650636363636362},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC8*Bilans!F8+AD8","v":3.8583333333333334},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.712735849056604},{"$f":"AF8*Z8","v":189.59591895368789},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":16.092619535463903},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ8*Bilans!F8+AK8","v":7.031750000000001},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.33148888536949833,"d":"33.15%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":4.70080303030303},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU8*Bilans!F8+AV8","v":3.2165833333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.095202830188679},{"$f":"AX8*AR8","v":158.060753254717},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.30330538335135},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB8*Bilans!F8+BC8","v":6.981583333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3338708224777527,"d":"33.39%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":4.650636363636362},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W8<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W8<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W8<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W8<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W8<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM8*Bilans!F8+BN8","v":3.6101851851851854},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.47395178197065},{"$f":"BP8*BJ8","v":177.40208495330668},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":17.198754963908204},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F8<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F8*BT8+BU8","v":3.0512833333333336},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.728703172422939},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC8*Bilans!F8+CD8","v":7.075416666666667},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.32944306738547363,"d":"32.94%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":4.744469696969697},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F8<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F8<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F8<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F8<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F8<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F8<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN8*Bilans!F8+CO8","v":3.0512833333333336},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.936140566037736},{"$f":"CQ8*CK8","v":149.93802183276162},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":20.349041236528308}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3596.235183078417},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R9*Bilans!F9+S9","v":6.985616666666667},{"v":0.3333548783246615,"d":"33.34%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.3286893939393942},null,4.656927272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC9*Bilans!F9+AD9","v":3.8616666666666672},3.715943396226416,189.55838015437396,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":16.061668966185756},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ9*Bilans!F9+AK9","v":7.037050000000001},{"v":0.3309184095522121,"d":"33.09%"},2.3286893939393942,null,4.708360606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU9*Bilans!F9+AV9","v":3.218616666666667},3.097159433962265,157.99286016518013,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.270642664629417},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB9*Bilans!F9+BC9","v":6.985616666666667},{"v":0.3333548783246615,"d":"33.34%"},2.3286893939393942,null,4.656927272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W9<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W9<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W9<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W9<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W9<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM9*Bilans!F9+BN9","v":3.6120370370370374},3.4757337526205454,177.30476214027064,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":17.171698690175422},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F9<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F9*BT9+BU9","v":3.053036666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.7271361010931976},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC9*Bilans!F9+CD9","v":7.080583333333334},{"v":0.3288838340446612,"d":"32.89%"},2.3286893939393942,null,4.7518939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F9<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F9<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F9<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F9<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F9<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F9<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN9*Bilans!F9+CO9","v":3.053036666666667},2.9378277358490568,149.8650026116295,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":20.315776857496196}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.701407407407407},{"v":0.4141949929609239,"d":"41.42%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.7756893939393943},null,3.9257180134680127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":3.4231481481481483},3.4231481481481483,211.3457890572391,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":21.10221632281703},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.6360370370370365},{"v":0.4182751510348303,"d":"41.83%"},2.7756893939393943,null,3.8603476430976422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.9123611111111107},2.9123611111111107,179.80970452020205,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":24.80324725243759},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.701407407407407},{"v":0.4141949929609239,"d":"41.42%"},2.7756893939393943,null,3.9257180134680127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W10<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W10<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W10<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W10<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W10<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":3.4231481481481483},3.4231481481481483,211.3457890572391,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":21.10221632281703},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F10<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F10*BT10+BU10","v":2.7636833333333337},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.0126629962289115},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.608518518518518},{"v":0.42001688974031076,"d":"42.00%"},2.7756893939393943,null,3.8328291245791237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F10<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F10<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F10<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F10<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F10<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F10<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN10*Bilans!F10+CO10","v":2.7636833333333337},2.7636833333333337,170.63031148787886,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":26.137586696717324}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3834402239708545},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.731481481481481},{"v":0.395324184069026,"d":"39.53%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6611174242424247},null,4.070364057239056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":3.5171296296296295},3.384407756813417,199.6477519415857,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":20.393178593576554},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.684907407407407},{"v":0.3980784268296216,"d":"39.81%"},2.6611174242424247,null,4.023789983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.982847222222222},2.8702869496855343,169.3195318378359,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":24.045969280438477},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.731481481481481},{"v":0.395324184069026,"d":"39.53%"},2.6611174242424247,null,4.070364057239056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W11<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W11<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W11<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W11<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W11<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":3.5171296296296295},3.384407756813417,199.6477519415857,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":20.393178593576554},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F11<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F11*BT11+BU11","v":2.833041666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.938907185726027},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.683703703703704},{"v":0.39815011888809415,"d":"39.82%"},2.6611174242424247,null,4.0225862794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F11<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F11<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F11<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F11<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F11<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F11<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN11*Bilans!F11+CO11","v":2.833041666666667},2.7261344339622644,160.81590941144944,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":25.31747185991386}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.759925925925925},{"v":0.37763043794435225,"d":"37.76%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.552753787878788},null,4.207172138047137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":3.6060185185185185},3.4699423480083857,195.66910265627982,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":19.01356688158194},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.7311296296296295},{"v":0.37924597034082813,"d":"37.92%"},2.552753787878788,null,4.178375841750841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":3.049513888888889},2.934437893081761,165.47215248963695,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":22.483345469548386},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.3719840067340074},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.1807697811447806,0.07081363741506436,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":52.39656557170201},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":3.993161701025276},null,{"$f":"IF(Bilans!W12<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W12<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W12<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W12<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W12<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W12<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":3.6060185185185185},2.653485324947589,139.03351782216538,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":27.775191486958253},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F12<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F12*BT12+BU12","v":2.898641666666667},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.872395925089478},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.754814814814814},{"v":0.37791617651457005,"d":"37.79%"},2.552753787878788,null,4.202061026936026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":3.993161701025276},null,{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F12<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F12<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F12<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F12<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F12<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F12<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN12*Bilans!F12+CO12","v":2.898641666666667},2.7892589622641513,157.28555217508583,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":28.32558668482776}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4266.030003583998},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.386884581695143},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9489895005064404},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2023458485501237},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.9208465035465636},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R13*Bilans!F13+S13","v":7.009816666666667},{"v":0.33027168176922456,"d":"33.03%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.31514393939394},null,4.694672727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC13*Bilans!F13+AD13","v":3.881666666666667},3.735188679245283,189.32584814751291,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.877081844127638},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ13*Bilans!F13+AK13","v":7.06885},{"v":0.3275135190864058,"d":"32.75%"},2.31514393939394,null,4.75370606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU13*Bilans!F13+AV13","v":3.2308166666666667},3.1088990566037737,157.58104910926247,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.075529724152958},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB13*Bilans!F13+BC13","v":7.009816666666667},{"v":0.33027168176922456,"d":"33.03%"},2.31514393939394,null,4.694672727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W13<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W13<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W13<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W13<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W13<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM13*Bilans!F13+BN13","v":3.6231481481481485},3.4864255765199164,176.71677014484473,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":17.009941862241725},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F13<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F13*BT13+BU13","v":3.063556666666667},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.7177713414673486},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC13*Bilans!F13+CD13","v":7.111583333333334},{"v":0.3255454982215315,"d":"32.55%"},2.31514393939394,null,4.796439393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F13<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F13<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F13<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F13<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F13<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F13<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN13*Bilans!F13+CO13","v":3.063556666666667},2.9479507547169814,149.42304789986284,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.11699017317196}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.387168171840589},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9492730906518863},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2029001115042957},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.921400662351731},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.635481481481481},{"v":0.456160522098828,"d":"45.62%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.026844696969697},null,3.6086367845117837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.2171296296296297},3.2171296296296297,218.0181482744108,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.64571303130601},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.528907407407408},{"v":0.46360662023412585,"d":"46.36%"},3.026844696969697,null,3.5020627104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.757847222222222},2.757847222222222,186.89353984217172,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.750125459261113},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.635481481481481},{"v":0.456160522098828,"d":"45.62%"},3.026844696969697,null,3.6086367845117837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W14<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W14<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W14<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W14<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W14<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.2171296296296297},3.2171296296296297,218.0181482744108,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.64571303130601},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F14<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F14*BT14+BU14","v":2.611641666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.1880508792213984},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.4437037037037035},{"v":0.4697367905401875,"d":"46.97%"},3.026844696969697,null,3.4168590067340063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F14<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F14<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F14<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F14<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F14<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F14<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN14*Bilans!F14+CO14","v":2.611641666666667},2.611641666666667,176.98549504469702,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":30.35962193755408}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8522178144702126},{"$nulls":4},{"$f":"F11","v":3.3834402239708545},{"$f":"F15","v":2.8522178144702126},{"$f":"F28","v":3.159557235243824},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.681111111111111},{"v":0.4270264805043618,"d":"42.70%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.853011363636364},null,3.828099747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":3.3597222222222225},3.3597222222222225,213.66458901515156,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":22.146834980645647},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.603055555555556},{"v":0.43207441458461615,"d":"43.21%"},2.853011363636364,null,3.7500441919191916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.8647916666666666},2.8647916666666666,182.1890303977273,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":25.97299290630103},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.681111111111111},{"v":0.4270264805043618,"d":"42.70%"},2.853011363636364,null,3.828099747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W15<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W15<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W15<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W15<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W15<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":3.3597222222222225},3.3597222222222225,213.66458901515156,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":22.146834980645647},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F15<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F15*BT15+BU15","v":2.7168750000000004},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.064567384082045},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.557777777777778},{"v":0.43505764609839503,"d":"43.51%"},2.853011363636364,null,3.704766414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F15<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F15<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F15<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F15<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F15<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F15<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN15*Bilans!F15+CO15","v":2.7168750000000004},2.7168750000000004,172.78213551136366,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":27.38705815923207}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.4030456283317605},{"$f":"F19","v":3.4030456283317605},{"$f":"F19","v":3.4030456283317605},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.681407407407407},{"v":0.4268385987951893,"d":"42.68%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.851882575757576},null,3.8295248316498305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.3606481481481483},3.3606481481481483,213.63243110269363,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.131301461508595},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.603537037037037},{"v":0.43187197402881483,"d":"43.19%"},2.851882575757576,null,3.7516544612794607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.8654861111111107},2.8654861111111107,182.15556559974746,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.955636980521845},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.681407407407407},{"v":0.4268385987951893,"d":"42.68%"},2.851882575757576,null,3.8295248316498305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W16<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W16<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W16<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W16<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W16<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.3606481481481483},3.3606481481481483,213.63243110269363,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.131301461508595},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F16<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F16*BT16+BU16","v":2.7175583333333337},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0637967949027423},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.558518518518518},{"v":0.4348363990594904,"d":"43.48%"},2.851882575757576,null,3.706635942760942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F16<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F16<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F16<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F16<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F16<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F16<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN16*Bilans!F16+CO16","v":2.7175583333333337},2.7175583333333337,172.75197159015156,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":27.368508105398757}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":762.0396836185714},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.578148148148148},{"v":0.4933402347328929,"d":"49.33%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.245265151515152},null,3.332882996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.037962962962963},3.037962962962963,221.801675925926,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":28.11808473026517},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.435740740740741},{"v":0.5042566632573251,"d":"50.43%"},3.245265151515152,null,3.190475589225589,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.623472222222222},2.573972746331237,187.92575020964367,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.18671501932342},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.578148148148148},{"v":0.4933402347328929,"d":"49.33%"},3.245265151515152,null,3.332882996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W17<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W17<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W17<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W17<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W17<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.037962962962963},3.037962962962963,221.801675925926,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":28.11808473026517},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F17<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F17*BT17+BU17","v":2.479416666666667},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3580666870411346},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.30037037037037},{"v":0.5150911709535542,"d":"51.51%"},3.245265151515152,null,3.055105218855218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F17<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F17<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F17<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F17<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F17<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F17<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN17*Bilans!F17+CO17","v":2.479416666666667},2.432635220125787,177.60669742138373,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":35.11488253285383}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5325.045064282135},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.6777037037037035},{"v":0.4291883185312398,"d":"42.92%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.8659924242424246},null,3.811711279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.349074074074074},3.349074074074074,214.03079915824924,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.32608779752181},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.597518518518519},{"v":0.43440460473099013,"d":"43.44%"},2.8659924242424246,null,3.731526094276094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8568055555555554},2.8568055555555554,182.57117118686875,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.173192527148103},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.6777037037037035},{"v":0.4291883185312398,"d":"42.92%"},2.8659924242424246,null,3.811711279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W18<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W18<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W18<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W18<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W18<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.349074074074074},3.349074074074074,214.03079915824924,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.32608779752181},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F18<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F18*BT18+BU18","v":2.709016666666667},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.073457101270906},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.549259259259259},{"v":0.4376055842025984,"d":"43.76%"},2.8659924242424246,null,3.683266835016834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F18<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F18<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F18<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F18<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F18<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F18<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN18*Bilans!F18+CO18","v":2.709016666666667},2.709016666666667,173.12635948787886,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":27.601056404789624}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.4030456283317605},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5920.746138089387},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.575481481481481},{"v":0.495085303120766,"d":"49.51%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.2554242424242426},null,3.3200572390572387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.0296296296296297},3.0296296296296297,221.93193804713806,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.289585774616583},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.4314074074074075},{"v":0.506176025899835,"d":"50.62%"},3.2554242424242426,null,3.175983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.617222222222222},2.567840670859539,188.1041336230227,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.37705810385751},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.575481481481481},{"v":0.495085303120766,"d":"49.51%"},3.2554242424242426,null,3.3200572390572387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W19<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W19<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W19<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W19<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W19<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.0296296296296297},3.0296296296296297,221.93193804713806,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.289585774616583},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F19<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F19*BT19+BU19","v":2.473266666666667},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.3664168218663195},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.293703703703704},{"v":0.5172509536012154,"d":"51.73%"},3.2554242424242426,null,3.0382794612794615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F19<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F19<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F19<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F19<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F19<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F19<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN19*Bilans!F19+CO19","v":2.473266666666667},2.426601257861636,177.7578073431676,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.31975720982432}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6166.234085440929},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.553703703703703},{"v":0.5093898507539368,"d":"50.94%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.338390151515152},null,3.215313552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.961574074074074},2.905695317959469,218.6390441998603,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.297963264030017},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.3960185185185185},{"v":0.5219481685128717,"d":"52.19%"},3.338390151515152,null,3.0576283670033666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5661805555555555},2.5177620545073376,189.44900579140466,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.96623115849864},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.553703703703703},{"v":0.5093898507539368,"d":"50.94%"},3.338390151515152,null,3.215313552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W20<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W20<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W20<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W20<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W20<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.961574074074074},2.905695317959469,218.6390441998603,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.297963264030017},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F20<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F20*BT20+BU20","v":2.4230416666666668},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.4361961769654146},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.239259259259259},{"v":0.5350619380915891,"d":"53.51%"},3.338390151515152,null,2.900869107744107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F20<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F20<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F20<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F20<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F20<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F20<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN20*Bilans!F20+CO20","v":2.4230416666666668},2.3773238993710697,178.88173680817619,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":37.03182810861004}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R21*Bilans!F21+S21","v":6.741407407407407},{"v":0.38913284300553697,"d":"38.91%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6233030303030307},null,4.118104377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC21*Bilans!F21+AD21","v":3.5481481481481483},3.4142557651991616,198.30990722317517,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":19.903899505431326},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ21*Bilans!F21+AK21","v":6.701037037037037},{"v":0.3914771722352639,"d":"39.15%"},2.6233030303030307,null,4.077734006734007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU21*Bilans!F21+AV21","v":3.0061111111111107},2.8926729559748425,168.01486033161808,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.492805675110223},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB21*Bilans!F21+BC21","v":6.741407407407407},{"v":0.38913284300553697,"d":"38.91%"},2.6233030303030307,null,4.118104377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W21<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W21<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W21<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W21<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W21<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM21*Bilans!F21+BN21","v":3.5481481481481483},3.4142557651991616,198.30990722317517,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":19.903899505431326},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F21<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F21*BT21+BU21","v":2.8559333333333337},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.915350444091099},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC21*Bilans!F21+CD21","v":6.7085185185185185},{"v":0.3910405886279569,"d":"39.10%"},2.6233030303030307,null,4.085215488215487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F21<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F21<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F21<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F21<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F21<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F21<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN21*Bilans!F21+CO21","v":2.8559333333333337},2.7481622641509436,159.62125895574616,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":24.728162715442586}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.701851851851852},{"v":0.4139148810570475,"d":"41.39%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.7739962121212125},null,3.9278556397306392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.424537037037037},3.424537037037037,211.2923785774411,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.07977440485701},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.636759259259259},{"v":0.41797451192026863,"d":"41.80%"},2.7739962121212125,null,3.8627630471380465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":2.913402777777778},2.913402777777778,179.75562711489903,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.778059776849855},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.701851851851852},{"v":0.4139148810570475,"d":"41.39%"},2.7739962121212125,null,3.9278556397306392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W22<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W22<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W22<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W22<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W22<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.424537037037037},3.424537037037037,211.2923785774411,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.07977440485701},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F22<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F22*BT22+BU22","v":2.7647083333333335},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.0115460684380473},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.609629629629629},{"v":0.41969011390380334,"d":"41.97%"},2.7739962121212125,null,3.835633417508417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F22<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F22<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F22<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F22<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F22<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F22<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN22*Bilans!F22+CO22","v":2.7647083333333335},2.7647083333333335,170.58124748106064,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":26.110699386065985}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.591481481481481},{"v":0.4846360724739104,"d":"48.46%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.1944696969696973},null,3.397011784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.07962962962963},3.07962962962963,221.08941077441082,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.274501721970154},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.457407407407407},{"v":0.49469849049717135,"d":"49.47%"},3.1944696969696973,null,3.26293771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.654722222222222},2.654722222222222,190.5849217171717,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.639982116868172},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.591481481481481},{"v":0.4846360724739104,"d":"48.46%"},3.1944696969696973,null,3.397011784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W23<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W23<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W23<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W23<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W23<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.07962962962963},3.07962962962963,221.08941077441082,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.274501721970154},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F23<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F23*BT23+BU23","v":2.510166666666667},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.316929756972806},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.333703703703703},{"v":0.5043604573895201,"d":"50.44%"},3.1944696969696973,null,3.139234006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F23<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F23<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F23<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F23<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F23<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F23<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN23*Bilans!F23+CO23","v":2.510166666666667},2.4628050314465417,176.80701212121218,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.10556766120804}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R24*Bilans!F24+S24","v":6.558888888888888},{"v":0.5059753900174027,"d":"50.60%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.318636363636364},null,3.2402525252525245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC24*Bilans!F24+AD24","v":2.977777777777778},2.9215932914046125,218.4501863922242,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.943238127544095},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ24*Bilans!F24+AK24","v":6.404444444444444},{"v":0.5181770866191409,"d":"51.82%"},3.318636363636364,null,3.08580808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU24*Bilans!F24+AV24","v":2.578333333333333},2.529685534591195,189.14688713550603,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.58214961509079},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB24*Bilans!F24+BC24","v":6.558888888888888},{"v":0.5059753900174027,"d":"50.60%"},3.318636363636364,null,3.2402525252525245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W24<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W24<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W24<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W24<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W24<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM24*Bilans!F24+BN24","v":2.977777777777778},2.9215932914046125,218.4501863922242,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":29.943238127544095},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F24<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F24*BT24+BU24","v":2.4350000000000005},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.419320949333842},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC24*Bilans!F24+CD24","v":6.252222222222223},{"v":0.5307930917491962,"d":"53.08%"},3.318636363636364,null,2.9335858585858587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F24<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F24<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F24<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F24<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F24<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F24<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN24*Bilans!F24+CO24","v":2.4350000000000005},2.389056603773586,178.63193413379082,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":36.6177860742953}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.671185185185185},{"v":0.43333016208206365,"d":"43.33%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.890825757575758},null,3.780359427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":3.3287037037037037},3.3287037037037037,214.7128880471381,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":22.672201714502467},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.586925925925926},{"v":0.43887327565011197,"d":"43.89%"},2.890825757575758,null,3.696100168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.8415277777777774},2.8415277777777774,183.28835785353536,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":26.559318690596278},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.671185185185185},{"v":0.43333016208206365,"d":"43.33%"},2.890825757575758,null,3.780359427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W25<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W25<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W25<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W25<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W25<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":3.3287037037037037},3.3287037037037037,214.7128880471381,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":22.672201714502467},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F25<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F25*BT25+BU25","v":2.6939833333333336},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.0906080258952007},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.532962962962963},{"v":0.442498415185359,"d":"44.25%"},2.890825757575758,null,3.642137205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F25<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F25<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F25<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F25<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F25<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F25<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN25*Bilans!F25+CO25","v":2.6939833333333336},2.6939833333333336,173.77123148787885,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":28.013923057497937}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12163.653611585683},null,{"$f":"F26/F28","v":3849.796887963959},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":5.802395833333334},{"v":0.7262112535149894,"d":"72.62%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.213765151515152},null,1.5886306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.49971875},2.169567216981132,208.8295229033019,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":51.90767039552819},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.352125},{"v":0.7873069391158002,"d":"78.73%"},4.213765151515152,null,1.138359848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU26*Bilans!F26+AV26","v":2.081072916666667},1.8062142295597483,173.85534445204402,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":62.349846522607464},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":5.561583333333333},{"v":0.7576556708698337,"d":"75.77%"},4.213765151515152,null,1.3478181818181811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W26<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W26<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W26<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W26<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W26<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.424490740740741},1.2363504542278128,119.0036766212439,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":91.08839618644966},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F26<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F26*BT26+BU26","v":2.081072916666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.63690254507536},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.4910625000000004},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.7227026515151516,0.1715099502532285,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.08249004974678},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F26<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F26<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F26<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F26<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F26<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.6475625},1.2123573113207549,116.48630930171419,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":92.72556226492006}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":3.993161701025276},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R27*Bilans!F27+S27","v":5.57625},{"v":0.7894683214118319,"d":"78.95%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.402272727272727},null,1.1739772727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC27*Bilans!F27+AD27","v":2.431875},2.1106839622641504,212.71089210977698,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":55.863632280025975},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ27*Bilans!F27+AK27","v":5.1225000000000005},{"v":0.8593992634988242,"d":"85.94%"},4.402272727272727,null,0.7202272727272732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU27*Bilans!F27+AV27","v":2.030625},1.494233490566038,150.58613439108063,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":78.91033996474438},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB27*Bilans!F27+BC27","v":5.325},{"v":0.8267178830559112,"d":"82.67%"},4.402272727272727,null,0.9227272727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W27<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W27<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W27<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W27<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W27<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM27*Bilans!F27+BN27","v":1.2698611111111116},0.9344261006289312,94.16976346483709,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":126.1849092698835},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F27<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F27*BT27+BU27","v":2.030625},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.721680731817303},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC27*Bilans!F27+CD27","v":3.3762500000000006},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.0260227272727267,0.23306659783169836,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.54511522035013},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F27<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F27<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F27<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F27<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F27<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F27<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN27*Bilans!F27+CO27","v":1.61625},1.1893160377358492,119.57991804756124,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":98.91213191050683}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.159557235243824},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R28*Bilans!F28+S28","v":5.979791666666666},{"v":0.6799390624356656,"d":"67.99%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.0658939393939395},null,1.913897727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC28*Bilans!F28+AD28","v":2.5529375},2.2157570754716978,205.41196111406515,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":48.951646172920825},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ28*Bilans!F28+AK28","v":5.53225},{"v":0.7349439991674164,"d":"73.49%"},4.0658939393939395,null,1.4663560606060608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU28*Bilans!F28+AV28","v":2.1206458333333336},1.840560534591195,170.62933168296172,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":58.930393391123864},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB28*Bilans!F28+BC28","v":5.747166666666667},{"v":0.7074605932303929,"d":"70.75%"},4.0658939393939395,null,1.6812727272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W28<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W28<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W28<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W28<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W28<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM28*Bilans!F28+BN28","v":1.5457870370370375},1.3416264849755417,124.37560525570169,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":80.84586699673994},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F28<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F28*BT28+BU28","v":2.1206458333333336},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.573222914805141},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC28*Bilans!F28+CD28","v":3.5811250000000006},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.48476893939393895,0.11922813202210543,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.58586277706881},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F28<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F28<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F28<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F28<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F28<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F28<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN28*Bilans!F28+CO28","v":1.672125},1.230431603773585,113.92057162354985,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":88.03858671782277}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R29*Bilans!F29+S29","v":6.5122222222222215},{"v":0.5369012811961968,"d":"53.69%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.496420454545455},null,3.0158017676767663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC29*Bilans!F29+AD29","v":2.8319444444444444},2.778511530398323,219.60723656375075,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":33.281899282179324},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ29*Bilans!F29+AK29","v":6.328611111111111},{"v":0.5524783231516323,"d":"55.25%"},3.496420454545455,null,2.832190656565656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU29*Bilans!F29+AV29","v":2.468958333333333},2.422374213836478,191.4589524656947,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":38.17500218623668},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB29*Bilans!F29+BC29","v":6.5122222222222215},{"v":0.5369012811961968,"d":"53.69%"},3.496420454545455,null,3.0158017676767663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W29<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W29<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W29<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W29<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W29<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM29*Bilans!F29+BN29","v":2.8319444444444444},2.778511530398323,219.60723656375075,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":33.281899282179324},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F29<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F29*BT29+BU29","v":2.327375},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.577440898706872},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC29*Bilans!F29+CD29","v":6.135555555555555},{"v":0.5698620806032071,"d":"56.99%"},3.496420454545455,null,2.6391351010101003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F29<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F29<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F29<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F29<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F29<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F29<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN29*Bilans!F29+CO29","v":2.327375},2.2834622641509434,180.4796676715266,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":40.4973370310875}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12166.427035762885},null,{"$f":"F30/F32","v":4317.29596571079},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R30*Bilans!F30+S30","v":6.617999999999999},{"v":0.46742870683260535,"d":"46.74%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.093443181818182},null,3.5245568181818174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC30*Bilans!F30+AD30","v":3.1625},3.1625,219.37083750000002,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":25.66277915918074},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ30*Bilans!F30+AK30","v":6.5005},{"v":0.47587772968512915,"d":"47.59%"},3.093443181818182,null,3.4070568181818177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU30*Bilans!F30+AV30","v":2.716875},2.716875,188.45949221590908,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.872018068887634},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB30*Bilans!F30+BC30","v":6.617999999999999},{"v":0.46742870683260535,"d":"46.74%"},3.093443181818182,null,3.5245568181818174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W30<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W30<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W30<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W30<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W30<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM30*Bilans!F30+BN30","v":3.1625},3.1625,219.37083750000002,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.66277915918074},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F30<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F30*BT30+BU30","v":2.5713250000000003},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.238037397694926},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC30*Bilans!F30+CD30","v":6.3999999999999995},{"v":0.48335049715909095,"d":"48.34%"},3.093443181818182,null,3.3065568181818175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F30<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F30<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F30<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F30<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F30<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F30<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN30*Bilans!F30+CO30","v":2.5713250000000003},2.5713250000000003,178.36323122045457,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":31.562925375403374}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":3.993161701025276},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R31*Bilans!F31+S31","v":6.6396296296296295},{"v":0.45349542589390307,"d":"45.35%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.011041666666667},null,3.6285879629629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC31*Bilans!F31+AD31","v":3.2300925925925927},3.2300925925925927,217.6715351430977,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":24.409425515003846},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ31*Bilans!F31+AK31","v":6.535648148148148},{"v":0.4607104908974995,"d":"46.07%"},3.011041666666667,null,3.5246064814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU31*Bilans!F31+AV31","v":2.7675694444444443},2.7675694444444443,186.5027309027778,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.488789939390905},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB31*Bilans!F31+BC31","v":6.6396296296296295},{"v":0.45349542589390307,"d":"45.35%"},3.011041666666667,null,3.6285879629629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W31<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W31<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W31<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W31<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W31<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM31*Bilans!F31+BN31","v":3.2300925925925927},3.2300925925925927,217.6715351430977,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.409425515003846},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F31<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F31*BT31+BU31","v":2.6212083333333336},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.17641539809995},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC31*Bilans!F31+CD31","v":6.454074074074074},{"v":0.4665334844485252,"d":"46.65%"},3.011041666666667,null,3.4430324074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F31<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F31<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F31<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F31<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F31<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F31<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN31*Bilans!F31+CO31","v":2.6212083333333336},2.6212083333333336,176.63965520833338,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":30.079526126482843}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.593111111111111},{"v":0.4835746447930041,"d":"48.36%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.188261363636364},null,3.404849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.084722222222222},3.084722222222222,220.99538901515157,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.172960026196233},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.460055555555555},{"v":0.4935346664154467,"d":"49.35%"},3.188261363636364,null,3.271794191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.6585416666666664},2.6585416666666664,190.4630003977273,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.52895239045103},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.593111111111111},{"v":0.4835746447930041,"d":"48.36%"},3.188261363636364,null,3.404849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W37<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W37<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W37<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W37<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W37<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.084722222222222},3.084722222222222,220.99538901515157,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.172960026196233},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F37<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F37*BT37+BU37","v":2.5139250000000004},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.3119709265900554},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.337777777777777},{"v":0.5030566667729186,"d":"50.31%"},3.188261363636364,null,3.1495164141414134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F37<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F37<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F37<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F37<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F37<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F37<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN37*Bilans!F37+CO37","v":2.5139250000000004},2.4664924528301895,176.70422807907386,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":33.98390031162786}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.727037037037037},{"v":0.39810234843062575,"d":"39.81%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6780492424242426},null,4.048987794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.5032407407407407},3.3710429769392034,200.22922678435296,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.615067131486352},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.677685185185185},{"v":0.4010445488454058,"d":"40.10%"},2.6780492424242426,null,3.9996359427609423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.9724305555555555},2.9724305555555555,176.55291726641414,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.379613408575864},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.727037037037037},{"v":0.39810234843062575,"d":"39.81%"},2.6780492424242426,null,4.048987794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W44<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W44<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W44<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W44<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W44<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.5032407407407407},3.3710429769392034,200.22922678435296,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.615067131486352},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F44<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F44*BT44+BU44","v":2.822791666666667},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.949578819417387},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.672592592592593},{"v":0.4013506302478605,"d":"40.14%"},2.6780492424242426,null,3.99454335016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F44<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F44<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F44<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F44<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F44<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F44<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN44*Bilans!F44+CO44","v":2.822791666666667},2.822791666666667,167.66484339015153,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.618989099819245}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R61*Bilans!F61+S61","v":6.050208333333334},{"v":0.6623237992681194,"d":"66.23%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A08'!$C$39+'151.A08'!$C$40)","v":4.00719696969697},null,2.0430113636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC61*Bilans!F61+AD61","v":2.5740625},2.2340919811320754,203.96447390651804,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":47.81215203163592},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ61*Bilans!F61+AK61","v":5.603750000000001},{"v":0.7150920311750113,"d":"71.51%"},4.00719696969697,null,1.5965530303030304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU61*Bilans!F61+AV61","v":2.136354166666667},1.8541941823899373,169.2811863279017,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":57.60817635446657},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB61*Bilans!F61+BC61","v":5.820833333333334},{"v":0.6884232446150843,"d":"68.84%"},4.00719696969697,null,1.8136363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W61<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W61<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W61<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W61<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W61<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM61*Bilans!F61+BN61","v":1.5939351851851857},1.3834154437456327,126.30079941236266,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":77.21234133785322},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F61<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F61*BT61+BU61","v":2.136354166666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.8973156424802715},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC61*Bilans!F61+CD61","v":3.6168750000000007},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.39032196969696953,0.09740523678986666,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.19895839957378},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F61<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F61<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F61<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F61<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F61<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F61<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN61*Bilans!F61+CO61","v":1.681875},1.2376061320754719,112.86839015420837,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":86.2170754992626}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R71*Bilans!F71+S71","v":6.747333333333333},{"v":0.3854452039414001,"d":"38.54%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.600727272727273},null,4.146606060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC71*Bilans!F71+AD71","v":3.566666666666667},3.4320754716981132,197.4853667238422,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.615849627667547},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ71*Bilans!F71+AK71","v":6.710666666666667},{"v":0.3875512526416561,"d":"38.76%"},2.600727272727273,null,4.109939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU71*Bilans!F71+AV71","v":3.02},2.906037735849057,167.2165815437393,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.16662152494953},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB71*Bilans!F71+BC71","v":6.747333333333333},{"v":0.3854452039414001,"d":"38.54%"},2.600727272727273,null,4.146606060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W71<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W71<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W71<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W71<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W71<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM71*Bilans!F71+BN71","v":3.566666666666667},3.4320754716981132,197.4853667238422,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.615849627667547},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F71<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F71*BT71+BU71","v":2.8696},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.9014658877989636},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC71*Bilans!F71+CD71","v":6.723333333333333},{"v":0.38682111146166687,"d":"38.68%"},2.600727272727273,null,4.12260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F71<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F71<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F71<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F71<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F71<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F71<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN71*Bilans!F71+CO71","v":2.8696},2.76131320754717,158.88897430394513,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":24.380818582850427}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R77*Bilans!F77+S77","v":6.533555555555555},{"v":0.5227089137351544,"d":"52.27%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.4151477272727275},null,3.1184078282828276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC77*Bilans!F77+AD77","v":2.8986111111111112},2.84392033542977,219.2298039736993,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.713969482075175},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ77*Bilans!F77+AK77","v":6.363277777777777},{"v":0.5366963138399069,"d":"53.67%"},3.4151477272727275,null,2.94813005050505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU77*Bilans!F77+AV77","v":2.518958333333333},2.471430817610063,190.51563678816467,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.493840768114524},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB77*Bilans!F77+BC77","v":6.533555555555555},{"v":0.5227089137351544,"d":"52.27%"},3.4151477272727275,null,3.1184078282828276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W77<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W77<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W77<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W77<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W77<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM77*Bilans!F77+BN77","v":2.8986111111111112},2.84392033542977,219.2298039736993,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.713969482075175},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F77<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F77*BT77+BU77","v":2.3765750000000003},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.5033804999328466},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC77*Bilans!F77+CD77","v":6.188888888888889},{"v":0.5518192018932594,"d":"55.18%"},3.4151477272727275,null,2.7737411616161616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F77<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F77<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F77<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F77<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F77<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F77<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN77*Bilans!F77+CO77","v":2.3765750000000003},2.3317339622641517,179.74679990068617,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":38.68022861394308}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R94*Bilans!F94+S94","v":7.5916250000000005},{"v":0.2620636077735184,"d":"26.21%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.9894886363636366},null,5.6021363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC94*Bilans!F94+AD94","v":4.362500000000001},4.197877358490567,179.96872673670674,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.948775814780193},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ94*Bilans!F94+AK94","v":7.833375},{"v":0.25397592179151857,"d":"25.40%"},1.9894886363636366,null,5.843886363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU94*Bilans!F94+AV94","v":3.524125},3.3911391509433964,145.3827596816038,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.791340968886919},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB94*Bilans!F94+BC94","v":7.5916250000000005},{"v":0.2620636077735184,"d":"26.21%"},1.9894886363636366,null,5.6021363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W94<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W94<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W94<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W94<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W94<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM94*Bilans!F94+BN94","v":3.890277777777778},3.743474842767296,160.48787124785594,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.399180590583576},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F94<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F94*BT94+BU94","v":3.3164750000000005},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.510510862173816},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC94*Bilans!F94+CD94","v":7.856875000000001},{"v":0.25321627700117877,"d":"25.32%"},1.9894886363636366,null,5.867386363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F94<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F94<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F94<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F94<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F94<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F94<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN94*Bilans!F94+CO94","v":3.3164750000000005},3.1913250000000004,136.8164545568182,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":15.717451357835834}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R104*Bilans!F104+S104","v":8.128916666666667},{"v":0.2137067725860821,"d":"21.37%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.737204545454546},null,6.391712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC104*Bilans!F104+AD104","v":4.7227500000000004},4.544533018867925,167.31400645883366,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.478500431832828},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ104*Bilans!F104+AK104","v":8.463333333333333},{"v":0.20526245121558243,"d":"20.53%"},1.737204545454546,null,6.726128787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU104*Bilans!F104+AV104","v":3.7486666666666664},3.607207547169811,132.80492062435675,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.941469299601236},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB104*Bilans!F104+BC104","v":8.128916666666667},{"v":0.2137067725860821,"d":"21.37%"},1.737204545454546,null,6.391712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W104<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W104<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W104<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W104<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W104<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM104*Bilans!F104+BN104","v":4.587222222222223},4.414119496855347,162.51263109777022,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.758539208670133},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F104<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F104*BT104+BU104","v":3.5115},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3710797413150813},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC104*Bilans!F104+CD104","v":8.463333333333333},{"v":0.20526245121558243,"d":"20.53%"},1.737204545454546,null,6.726128787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F104<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F104<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F104<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F104<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F104<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F104<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN104*Bilans!F104+CO104","v":3.7486666666666664},3.607207547169811,132.80492062435675,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.941469299601236}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F116<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F116<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F116<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F116<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F116<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F116<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F116<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F116*BT116+BU116","v":3.5781666666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3269029330554494},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F119<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F119<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F119<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F119<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F119<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F119<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":3.8586341666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.1577703798804215},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F136<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F136<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F136<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F136<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F136<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F136<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.471323333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8620989561541974},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F142<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F142<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F142<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F142<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F142<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F142<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F142<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F142*BT142+BU142","v":3.1420183333333336},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.6499038606165275},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F152<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F152<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F152<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F152<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F152<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F152<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F152<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F152*BT152+BU152","v":3.7352499999999997},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.2290466532703053},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F169<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F169<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F169<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F169<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F169<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F169<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.037045833333333},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.062410697168926},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F175<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F175<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F175<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F175<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F175<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F175<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.241631666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9629348246004168},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F185<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F185<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F185<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F185<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F185<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F185<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":4.732530833333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.759322190356127},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F201<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F201<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F201<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F201<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F201<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F201<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.561063333333332},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8254617187135256},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F211<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F211<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F211<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F211<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F211<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F211<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F211<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F211*BT211+BU211","v":4.267271666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.9511404855392556},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F217<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F217<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F217<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F217<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F217<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F217<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.663623333333334},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.785317105718495},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F234<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F234<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F234<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F234<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F234<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F234<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F234<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F234*BT234+BU234","v":4.4430125},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.8739642329675883},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F244<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F244<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F244<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F244<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F244<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F244<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":3.8677149999999996},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.152704248277835},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R250*Bilans!F250+S250","v":9.485611111111112},{"v":0.15684202175437442,"d":"15.68%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.4877424242424246},null,7.997868686868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1299999999999999},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"AC250*Bilans!F250+AD250","v":4.962166666666667},4.774915094339622,147.20802785934816,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.5541577400907505},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ250*Bilans!F250+AK250","v":9.445555555555558},{"v":0.1575071381976452,"d":"15.75%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":7.957813131313133},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU250*Bilans!F250+AV250","v":3.945111111111111},3.7962389937106917,117.03597750028587,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.50163092417008},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB250*Bilans!F250+BC250","v":9.485611111111112},{"v":0.15684202175437442,"d":"15.68%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":7.997868686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W250<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W250<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W250<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W250<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W250<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.790000000000001},{"$f":"BM250*Bilans!F250+BN250","v":4.7918518518518525},4.611027253668763,142.15545512483322,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.822652054264557},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F250<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F250*BT250+BU250","v":3.6956666666666664},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.252921397572267},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC250*Bilans!F250+CD250","v":9.445555555555558},{"v":0.1575071381976452,"d":"15.75%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":7.957813131313133},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F250<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F250<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F250<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F250<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F250<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F250<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN250*Bilans!F250+CO250","v":3.945111111111111},3.7962389937106917,117.03597750028587,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.50163092417008}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R260*Bilans!F260+S260","v":10.681700000000001},{"v":0.09859470785634229,"d":"9.86%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.0531590909090915},null,9.62854090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC260*Bilans!F260+AD260","v":5.5527999999999995},5.34326037735849,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ260*Bilans!F260+AK260","v":10.681700000000001},{"v":0.09859470785634229,"d":"9.86%"},1.0531590909090915,null,9.62854090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU260*Bilans!F260+AV260","v":5.5527999999999995},5.34326037735849,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB260*Bilans!F260+BC260","v":10.681700000000001},{"v":0.09859470785634229,"d":"9.86%"},1.0531590909090915,null,9.62854090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W260<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W260<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W260<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W260<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W260<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM260*Bilans!F260+BN260","v":4.368333333333333},4.203490566037735,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F260<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.079244999999999},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.041075373415401},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC260*Bilans!F260+CD260","v":10.314875},{"v":0.10210100373577881,"d":"10.21%"},1.0531590909090915,null,9.26171590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F260<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F260<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F260<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F260<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F260<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F260<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN260*Bilans!F260+CO260","v":4.363725},4.199056132075471,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A08'!$C$39+'151.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W277<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W277<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W277<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W277<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W277<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6768518518518514},1.6135744234800835,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F277<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.446751666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8723884614562258},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F277<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F277<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F277<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F277<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F277<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.490016666666667},{"v":0.11207156414663239,"d":"11.21%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.1756325757575763},null,9.31438409090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.364733333333334},5.162290566037736,120.48176092247,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.289593238391855},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.490016666666667},{"v":0.11207156414663239,"d":"11.21%"},1.1756325757575763,null,9.31438409090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.364733333333334},5.162290566037736,120.48176092247,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.289593238391855},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.490016666666667},{"v":0.11207156414663239,"d":"11.21%"},1.1756325757575763,null,9.31438409090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W286<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W286<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W286<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W286<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W286<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.26787037037037},4.106818658280923,95.84829397131696,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.649043832911165},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F286<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":3.963330833333333},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.100769999214358},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.174729166666667},{"v":0.11554436059183323,"d":"11.55%"},1.1756325757575763,null,8.99909659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F286<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F286<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F286<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F286<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F286<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.2362375},4.076379481132075,95.13787955023584,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.6986936322091015}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R292*Bilans!F292+S292","v":10.8513},{"v":0.08706749002842566,"d":"8.71%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A08'!$C$39+'151.A08'!$C$40)","v":0.9447954545454553},null,9.906504545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AC292*Bilans!F292+AD292","v":5.7192},5.5033811320754715,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ292*Bilans!F292+AK292","v":10.8513},{"v":0.08706749002842566,"d":"8.71%"},0.9447954545454553,null,9.906504545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"AU292*Bilans!F292+AV292","v":5.7192},5.5033811320754715,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB292*Bilans!F292+BC292","v":10.8513},{"v":0.08706749002842566,"d":"8.71%"},0.9447954545454553,null,9.906504545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W292<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W292<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W292<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W292<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W292<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.01},{"$f":"BM292*Bilans!F292+BN292","v":4.457222222222222},4.289025157232704,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F292<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F292*BT292+BU292","v":4.181805},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.9910173983789075},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.1549999999999999},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":8.420000000000002},{"$f":"CC292*Bilans!F292+CD292","v":10.438875},{"v":0.09050740185560756,"d":"9.05%"},0.9447954545454553,null,9.494079545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F292<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F292<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F292<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F292<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F292<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F292<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN292*Bilans!F292+CO292","v":4.476525},4.307599528301886,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R309*Bilans!F309+S309","v":6.527481481481481},{"v":0.5267403497876371,"d":"52.67%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.438287878787879},null,3.0891936026936024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC309*Bilans!F309+AD309","v":2.8796296296296298},2.8252969951083164,219.36325036528814,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":32.15300137971353},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ309*Bilans!F309+AK309","v":6.353407407407407},{"v":0.5411722652602438,"d":"54.12%"},3.438287878787879,null,2.9151195286195284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU309*Bilans!F309+AV309","v":2.504722222222222},2.457463312368973,190.80370693348584,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":36.96567013822375},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB309*Bilans!F309+BC309","v":6.527481481481481},{"v":0.5267403497876371,"d":"52.67%"},3.438287878787879,null,3.0891936026936024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W309<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W309<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W309<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W309<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W309<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM309*Bilans!F309+BN309","v":2.8796296296296298},2.8252969951083164,219.36325036528814,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":32.15300137971353},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F309<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F309*BT309+BU309","v":2.362566666666667},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.524153044694854},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC309*Bilans!F309+CD309","v":6.173703703703704},{"v":0.5569246669102689,"d":"55.69%"},3.438287878787879,null,2.735415824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F309<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F309<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F309<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F309<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F309<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F309<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN309*Bilans!F309+CO309","v":2.362566666666667},2.3179899371069186,179.97463905500288,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":39.189893246559016}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R315*Bilans!F315+S315","v":7.040066666666666},{"v":0.326447494040604,"d":"32.64%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.2982121212121216},null,4.741854545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC315*Bilans!F315+AD315","v":3.906666666666667},3.7592452830188683,189.0175868267582,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":15.649005712617033},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":7.1086},{"v":0.3233002449444506,"d":"32.33%"},2.2982121212121216,null,4.810387878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU315*Bilans!F315+AV315","v":3.2460666666666667},3.1235735849056603,157.05555153893653,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.833700987027548},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB315*Bilans!F315+BC315","v":7.040066666666666},{"v":0.326447494040604,"d":"32.64%"},2.2982121212121216,null,4.741854545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W315<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W315<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W315<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W315<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W315<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM315*Bilans!F315+BN315","v":3.6370370370370373},3.49979035639413,175.97200442157424,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.80913566768681},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F315<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F315*BT315+BU315","v":3.076706666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.7061554492123308},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC315*Bilans!F315+CD315","v":7.150333333333334},{"v":0.32141328439869304,"d":"32.14%"},2.2982121212121216,null,4.8521212121212125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F315<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F315<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F315<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F315<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F315<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F315<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN315*Bilans!F315+CO315","v":3.076706666666667},2.960604528301887,148.86134884994857,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":19.870418472551997}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.502891666666667},{"v":0.27178258645126424,"d":"27.18%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.0391553030303036},null,5.463736363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC325*Bilans!F325+AD325","v":4.289166666666667},4.127311320754717,181.8632195668954,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.490973286967439},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.716775},{"v":0.26424967723308035,"d":"26.42%"},2.0391553030303036,null,5.677619696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.479391666666667},3.3480938679245287,147.52827759103778,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.398055576770219},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.502891666666667},{"v":0.27178258645126424,"d":"27.18%"},2.0391553030303036,null,5.463736363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W325<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W325<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W325<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W325<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W325<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM325*Bilans!F325+BN325","v":3.849537037037037},3.704271488469602,163.2226616042501,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.917482996324535},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F325<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.2779016666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.5400537777860652},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.7432083333333335},{"v":0.2633475964029084,"d":"26.33%"},2.0391553030303036,null,5.7040530303030295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F325<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F325<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F325<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F325<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F325<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.2779016666666667},3.1542072641509433,138.98498166474275,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.34456176690815}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.6075},{"$f":"R342*Bilans!F342+S342","v":6.341354166666667},{"v":0.5936441139884148,"d":"59.36%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.764507575757576},null,2.576846590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC342*Bilans!F342+AD342","v":2.66140625},2.6111910377358494,223.18324561535164,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":38.29747644945906},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ342*Bilans!F342+AK342","v":5.899375000000001},{"v":0.6381197289132451,"d":"63.81%"},3.764507575757576,null,2.134867424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.48375},{"$f":"AU342*Bilans!F342+AV342","v":2.2013020833333337},1.910564072327044,163.29938501465122,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":52.34162450826681},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB342*Bilans!F342+BC342","v":6.125416666666666},{"v":0.6145716741594573,"d":"61.46%"},3.764507575757576,null,2.3609090909090904,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W342<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W342<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W342<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W342<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W342<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM342*Bilans!F342+BN342","v":1.79300925925926},1.5561967155835084,133.01096272949624,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":64.26053099285119},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.036250000000000004},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F342<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.48375},{"$f":"Bilans!F342*BT342+BU342","v":2.2013020833333337},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.7823280024430566},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC342*Bilans!F342+CD342","v":3.764687500000001},{"v":0.9999522073897436,"d":"100.00%"},3.764507575757576,null,1.7992424242496696E-4,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F342<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F342<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F342<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F342<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F342<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F342<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN342*Bilans!F342+CO342","v":1.7221875},1.2672700471698115,108.31587505896228,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":78.91137922502101}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.724074074074074},{"v":0.39995649833504426,"d":"40.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.6893371212121218},null,4.034736952861952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4939814814814816},3.3621331236897274,200.6108422789213,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.763972853185987},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.6728703703703705},{"v":0.40302553053534784,"d":"40.30%"},2.6893371212121218,null,3.9835332491582487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.965486111111111},2.965486111111111,176.94381650883838,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.541246963700658},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.724074074074074},{"v":0.39995649833504426,"d":"40.00%"},2.6893371212121218,null,4.034736952861952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W352<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W352<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W352<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W352<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W352<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4939814814814816},3.3621331236897274,200.6108422789213,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.763972853185987},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F352<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F352*BT352+BU352","v":2.8159583333333336},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.956736402335939},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.665185185185185},{"v":0.40349023267796896,"d":"40.35%"},2.6893371212121218,null,3.975848063973063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F352<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F352<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F352<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F352<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F352<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F352<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN352*Bilans!F352+CO352","v":2.8159583333333336},2.8159583333333336,168.021833844697,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.791290440172556}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.512814814814814},{"v":0.5365057932922712,"d":"53.65%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.4941628787878787},null,3.0186519360269357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":2.8337962962962964},2.7803284416491967,219.6001978495649,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":33.23734951508221},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.329574074074074},{"v":0.5520375996704051,"d":"55.20%"},3.4941628787878787,null,2.8354111952861953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.4703472222222222},2.4237368972746336,191.43533339575,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.127384323657104},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.512814814814814},{"v":0.5365057932922712,"d":"53.65%"},3.4941628787878787,null,3.0186519360269357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W358<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W358<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W358<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W358<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W358<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":2.8337962962962964},2.7803284416491967,219.6001978495649,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":33.23734951508221},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F358<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F358*BT358+BU358","v":2.328741666666667},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.575341408970326},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.137037037037037},{"v":0.5693566549624184,"d":"56.94%"},3.4941628787878787,null,2.642874158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F358<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F358<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F358<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F358<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F358<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F358<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN358*Bilans!F358+CO358","v":2.328741666666667},2.284803144654089,180.46185303047463,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":40.44582501474491}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R369*Bilans!F369+S369","v":6.573703703703703},{"v":0.49624946860002367,"d":"49.62%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A08'!$C$39+'151.A08'!$C$40)","v":3.26219696969697},null,3.3115067340067332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC369*Bilans!F369+AD369","v":3.024074074074074},3.024074074074074,222.01652188552194,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.404444914546573},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ369*Bilans!F369+AK369","v":6.428518518518518},{"v":0.5074570385540024,"d":"50.75%"},3.26219696969697,null,3.166321548821548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU369*Bilans!F369+AV369","v":2.6130555555555555},2.5637526205450736,188.22139466361736,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.50445934845425},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB369*Bilans!F369+BC369","v":6.573703703703703},{"v":0.49624946860002367,"d":"49.62%"},3.26219696969697,null,3.3115067340067332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W369<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W369<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W369<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W369<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W369<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM369*Bilans!F369+BN369","v":3.024074074074074},3.024074074074074,222.01652188552194,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.404444914546573},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F369<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F369*BT369+BU369","v":2.4691666666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.372006687125713},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC369*Bilans!F369+CD369","v":6.289259259259259},{"v":0.5186933524634486,"d":"51.87%"},3.26219696969697,null,3.0270622895622887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F369<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F369<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F369<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F369<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F369<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F369<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN369*Bilans!F369+CO369","v":2.4691666666666667},2.4225786163522014,177.85691263579193,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":35.45690731138588}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"R370*Bilans!F370+S370","v":7.8769833333333334},{"v":0.23229262702284317,"d":"23.23%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A08'!$C$39+'151.A08'!$C$40)","v":1.829765151515152},null,6.047218181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.2},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"AC370*Bilans!F370+AD370","v":4.598333333333334},4.424811320754717,172.73578433962265,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.322352003070167},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ370*Bilans!F370+AK370","v":8.20835},{"v":0.22291509883413257,"d":"22.29%"},1.829765151515152,null,6.378584848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU370*Bilans!F370+AV370","v":3.6679833333333334},3.5295688679245285,137.78730946603775,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.94052098404236},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.306},{"$f":"BB370*Bilans!F370+BC370","v":7.8769833333333334},{"v":0.23229262702284317,"d":"23.23%"},1.829765151515152,null,6.047218181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W370<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W370<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W370<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W370<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W370<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.3000000000000003},{"$f":"BM370*Bilans!F370+BN370","v":4.021296296296296},3.8695492662473794,151.05946425576522,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.80356079153743},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F370<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F370*BT370+BU370","v":3.4405233333333336},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.4199941999990036},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.21},{"$f":"CC370*Bilans!F370+CD370","v":8.222416666666668},{"v":0.22253374229172104,"d":"22.25%"},1.829765151515152,null,6.392651515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F370<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F370<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F370<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F370<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F370<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F370<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN370*Bilans!F370+CO370","v":3.4405233333333336},3.3106922641509438,129.24280460792457,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.796045163899768}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$5,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$5,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$6,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$6,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R371*Bilans!F371+S371","v":6.775925925925925},{"v":0.3677429874034138,"d":"36.77%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A08'!$C$39+'151.A08'!$C$40)","v":2.4917992424242428},null,4.2841266835016825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$10,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$10,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$11,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$11,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC371*Bilans!F371+AD371","v":3.656018518518519},3.5180555555555557,193.23559785353538,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.26701604278075},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$27,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$27,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$16,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$16,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$28,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$28,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$17,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$17,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ371*Bilans!F371+AK371","v":6.757129629629629},{"v":0.3687659374622391,"d":"36.88%"},2.4917992424242428,null,4.2653303872053865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$21,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$21,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$22,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$22,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU371*Bilans!F371+AV371","v":3.0870138888888885},2.970522798742138,163.16136567145512,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.634029302835142},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$16,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$16,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$5,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$5,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$5,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$17,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$17,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$6,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$6,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$6,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB371*Bilans!F371+BC371","v":6.775925925925925},{"v":0.3677429874034138,"d":"36.77%"},2.4917992424242428,null,4.2841266835016825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A08'!$O$3,'151.A08'!$N$21,IF(Bilans!W371<='151.A08'!$P$3,'151.A08'!$O$21,IF(Bilans!W371<='151.A08'!$Q$3,'151.A08'!$P$10,IF(Bilans!W371<='151.A08'!$R$3,'151.A08'!$Q$10,IF(Bilans!W371<='151.A08'!$S$3,'151.A08'!$R$10,IF(Bilans!W371<='151.A08'!$U$3,'151.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$22,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$22,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$11,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$11,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$11,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM371*Bilans!F371+BN371","v":3.656018518518519},3.5180555555555557,193.23559785353538,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.26701604278075},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$32,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$32,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$32,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$32,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$32,'151.A08'!$V$32))))))))","v":0.082},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$N$33,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$O$33,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$33,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$V$3,'151.A08'!$S$33,IF(Bilans!F371<='151.A08'!$W$3,'151.A08'!$V$33,'151.A08'!$V$33))))))))","v":2.8040000000000003},{"$f":"Bilans!F371*BT371+BU371","v":2.935541666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.836289672250575},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$57,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$57,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$27,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$27,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$16,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$58,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$58,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$28,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$28,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$17,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC371*Bilans!F371+CD371","v":6.794814814814814},{"v":0.3667206995827677,"d":"36.67%"},2.4917992424242428,null,4.303015572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$62,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$62,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$32,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$32,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$21,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$21,0))))))","v":0.082},{"$f":"IF(Bilans!F371<='151.A08'!$O$3,'151.A08'!$D$63,IF(Bilans!F371<='151.A08'!$P$3,'151.A08'!$E$63,IF(Bilans!F371<='151.A08'!$Q$3,'151.A08'!$P$33,IF(Bilans!F371<='151.A08'!$R$3,'151.A08'!$Q$33,IF(Bilans!F371<='151.A08'!$S$3,'151.A08'!$R$22,IF(Bilans!F371<='151.A08'!$U$3,'151.A08'!$S$22,0))))))","v":2.8040000000000003},{"$f":"CN371*Bilans!F371+CO371","v":2.935541666666667},2.8247665094339625,155.15543646976846,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":22.750332481676445}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.719637574413093},{"$f":"SUM(AF7:AF372)/229","v":3.6062939678373964},{"$f":"SUM(AG7:AG372)/Z373","v":3.3834402239708545},{"$f":"SUM(AH7:AH372)","v":4382.817054238285},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.1936331609468898},{"$f":"SUM(AX7:AX372)/229","v":3.090217553655595},{"$f":"SUM(AY7:AY372)/AR373","v":2.8522178144702126},{"$f":"SUM(AZ7:AZ372)","v":5224.006075397079},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12163.653611585683},{"$f":"SUM(BK7:BK372)","v":3.993161701025276},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.474273516714566},{"$f":"SUM(BP7:BP372)/229","v":3.368651722018824},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.159557235243824},{"$f":"SUM(BR7:BR372)","v":4978.518128045537},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1242.1116543410926},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":942.22801004385},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12166.427035762885},{"$f":"SUM(CL7:CL372)","v":3.993161701025276},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.9272670528123013},{"$f":"SUM(CQ7:CQ372)/229","v":2.8180664778120743},{"$f":"SUM(CR7:CR372)/CK373","v":2.6238314125388507},{"$f":"SUM(CS7:CS372)","v":5942.874284025968}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.4030456283317605},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-E10","index":43,"n_rows":375,"n_cols":80,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373))","v":5031.286619533715},null,null,"COP",{"$f":"K13","v":3.57715715903552},{"$f":"L13","v":2.909367582955258},{"$f":"M13","v":3.3764096338461607},{"$nulls":4},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9987950835842766},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9987950835842766},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9987950835842766},{"$nulls":10},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.57715715903552},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.2049164157234005E-3},{"$f":"1-L3","v":1.2049164157234005E-3},{"$f":"1-M3","v":1.2049164157234005E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9987950835842766},null,null,"COP-Inst",{"$f":"K14","v":3.5783635290262485},{"$f":"L14","v":2.910573952945987},{"$f":"M14","v":3.377616003836889}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.2049164157234005E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.5783635290262485},{"$nulls":10},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R7*Bilans!F7+S7","v":7.382087962962963},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4386195405078074,"d":"43.86%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'E10'!$C$39+'E10'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":4.1441599326599325},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC7*Bilans!F7+AD7","v":3.2849398148148152},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2849398148148152},{"$f":"AF7*Z7","v":239.25500784132998},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":25.94131961019431},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ7*Bilans!F7+AK7","v":6.289828703703704},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5147879509654067,"d":"51.48%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":3.0519006734006737},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU7*Bilans!F7+AV7","v":2.5676666666666668},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.519220125786164},{"$f":"AX7*AR7","v":183.48464962149802},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.82621183600249},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$17,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$17,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB7*Bilans!F7+BC7","v":7.382087962962963},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4386195405078074,"d":"43.86%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":4.1441599326599325},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W7<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W7<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W7<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W7<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W7<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM7*Bilans!F7+BN7","v":3.2849398148148152},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.2849398148148152},{"$f":"BP7*BJ7","v":239.25500784132998},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.94131961019431},null,{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F7<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F7<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F7<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F7<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F7<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F7<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F7<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F7*BT7+BU7","v":2.3806296296296297},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY7","v":3.497413628731171}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R8*Bilans!F8+S8","v":7.6225},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.30579822495204595,"d":"30.58%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'E10'!$C$39+'E10'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":5.29155303030303},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC8*Bilans!F8+AD8","v":4.1425},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.986179245283019},{"$f":"AF8*Z8","v":203.55967885934825},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.988700150713713},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ8*Bilans!F8+AK8","v":6.759666666666667},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3448316440204601,"d":"34.48%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":4.428719696969697},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU8*Bilans!F8+AV8","v":3.1492500000000003},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.030410377358491},{"$f":"AX8*AR8","v":154.7520382975987},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.71602456912965},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB8*Bilans!F8+BC8","v":9.038055555555555},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.2579035894799488,"d":"25.79%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":6.707108585858585},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W8<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W8<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W8<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W8<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W8<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM8*Bilans!F8+BN8","v":3.9781018518518514},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.827984800838574},{"$f":"BP8*BJ8","v":195.4812638340957},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.6081198236359},null,{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F8<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F8<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F8<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F8<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F8<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F8<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F8<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F8*BT8+BU8","v":2.852183333333333},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY8","v":2.919183495086656}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3347.3422118249664},{"$nulls":9},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R9*Bilans!F9+S9","v":7.6335},{"v":0.305061818816977,"d":"30.51%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'E10'!$C$39+'E10'!$C$40)","v":2.3286893939393942},null,5.304810606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC9*Bilans!F9+AD9","v":4.1455},3.9890660377358493,203.49096200171527,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.961961562598963},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ9*Bilans!F9+AK9","v":6.761133333333333},{"v":0.34442293608656255,"d":"34.44%"},2.3286893939393942,null,4.43244393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU9*Bilans!F9+AV9","v":3.1515500000000003},3.032623584905661,154.7007456993139,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.68073222945979},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB9*Bilans!F9+BC9","v":9.049055555555556},{"v":0.25734060086632177,"d":"25.73%"},2.3286893939393942,null,6.7203661616161625,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W9<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W9<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W9<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W9<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W9<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM9*Bilans!F9+BN9","v":3.9801203703703703},3.82992714884696,195.37294006737181,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.58365222305633},null,{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F9<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F9<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F9<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F9<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F9<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F9<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F9<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F9*BT9+BU9","v":2.8543766666666666},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY9","v":2.916940363498361}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R10*Bilans!F10+S10","v":7.219046296296296},{"v":0.38449530312105784,"d":"38.45%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'E10'!$C$39+'E10'!$C$40)","v":2.7756893939393943},null,4.443356902356902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC10*Bilans!F10+AD10","v":3.6982314814814816},3.5586755765199163,219.71327712626268,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":20.298566467785033},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ10*Bilans!F10+AK10","v":6.521120370370371},{"v":0.42564609090044253,"d":"42.56%"},2.7756893939393943,null,3.7454309764309763,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU10*Bilans!F10+AV10","v":2.8406666666666665},2.8406666666666665,175.38327648484852,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":25.429246442363084},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB10*Bilans!F10+BC10","v":7.219046296296296},{"v":0.38449530312105784,"d":"38.45%"},2.7756893939393943,null,4.443356902356902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W10<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W10<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W10<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W10<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W10<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM10*Bilans!F10+BN10","v":3.6982314814814816},3.5586755765199163,219.71327712626268,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":20.298566467785033},null,{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F10<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F10<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F10<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F10<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F10<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F10<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F10<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F10*BT10+BU10","v":2.5929629629629627},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY10","v":3.2110163664327027}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.6350172773798715},{"$nulls":11},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R11*Bilans!F11+S11","v":7.178634259259259},{"v":0.37069968020867206,"d":"37.07%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'E10'!$C$39+'E10'!$C$40)","v":2.6611174242424247},null,4.517516835016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC11*Bilans!F11+AD11","v":3.8006712962962967},3.657249737945493,215.74282442764917,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":18.871785293217094},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ11*Bilans!F11+AK11","v":6.578449074074075},{"v":0.40452048716619127,"d":"40.45%"},2.6611174242424247,null,3.91733164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU11*Bilans!F11+AV11","v":2.908333333333333},2.908333333333333,171.5639053030303,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":23.73140349049232},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB11*Bilans!F11+BC11","v":7.178634259259259},{"v":0.37069968020867206,"d":"37.07%"},2.6611174242424247,null,4.517516835016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W11<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W11<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W11<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W11<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W11<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM11*Bilans!F11+BN11","v":3.8006712962962967},3.657249737945493,215.74282442764917,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":18.871785293217094},null,{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F11<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F11<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F11<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F11<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F11<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F11<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F11<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F11*BT11+BU11","v":2.6455925925925925},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY11","v":3.1471385786836734}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC45",{"$nulls":4},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R12*Bilans!F12+S12","v":7.140412037037036},{"v":0.3575079105572276,"d":"35.75%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'E10'!$C$39+'E10'!$C$40)","v":2.552753787878788},null,4.587658249158248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC12*Bilans!F12+AD12","v":3.8975601851851853},3.7504824423480088,211.48868206515635,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.591331761517676},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ12*Bilans!F12+AK12","v":6.632671296296297},{"v":0.3848756668077692,"d":"38.49%"},2.552753787878788,null,4.079917508417509,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU12*Bilans!F12+AV12","v":2.9723333333333333},2.8601698113207545,161.2841956140652,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.067155190560126},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB12*Bilans!F12+BC12","v":7.140412037037036},{"v":0.3575079105572276,"d":"35.75%"},2.552753787878788,null,4.587658249158248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W12<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W12<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W12<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W12<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W12<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM12*Bilans!F12+BN12","v":3.8975601851851853},3.7504824423480088,211.48868206515635,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":17.591331761517676},null,{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F12<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F12<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F12<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F12<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F12<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F12<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F12<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F12*BT12+BU12","v":2.6953703703703704},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY12","v":3.089017599642095}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4306.140393897021},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.57715715903552},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.909367582955258},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.3764096338461607},{"$f":"AE373","v":3.961390655861606},{"$f":"AF373","v":3.8440238671393323},null,null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R13*Bilans!F13+S13","v":7.6995},{"v":0.3006875692439691,"d":"30.07%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'E10'!$C$39+'E10'!$C$40)","v":2.31514393939394},null,5.384356060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC13*Bilans!F13+AD13","v":4.1635},4.0063867924528305,203.07209156603778,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.802339223799393},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ13*Bilans!F13+AK13","v":6.769933333333333},{"v":0.34197440733940365,"d":"34.20%"},2.31514393939394,null,4.454789393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU13*Bilans!F13+AV13","v":3.16535},3.0459028301886795,154.38795365403092,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.470055241375764},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB13*Bilans!F13+BC13","v":9.115055555555555},{"v":0.25399120447300816,"d":"25.40%"},2.31514393939394,null,6.799911616161616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W13<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W13<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W13<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W13<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W13<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM13*Bilans!F13+BN13","v":3.992231481481481},3.8415812368972744,194.71857738927008,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.437366205884086},null,{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F13<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F13<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F13<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F13<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F13<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F13<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F13<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F13*BT13+BU13","v":2.8675366666666666},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY13","v":2.90355363487171}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.5783635290262485},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.910573952945987},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.377616003836889},{"$nulls":4},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R14*Bilans!F14+S14","v":7.307634259259259},{"v":0.41420309084769585,"d":"41.42%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'E10'!$C$39+'E10'!$C$40)","v":3.026844696969697},null,4.280789562289561,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.473671296296297},3.473671296296297,235.4034406191078,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.825548784913156},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ14*Bilans!F14+AK14","v":6.395449074074074},{"v":0.47328102560302543,"d":"47.33%"},3.026844696969697,null,3.368604377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU14*Bilans!F14+AV14","v":2.692333333333333},2.692333333333333,182.45380057575758,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.44971659144372},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB14*Bilans!F14+BC14","v":7.307634259259259},{"v":0.41420309084769585,"d":"41.42%"},3.026844696969697,null,4.280789562289561,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W14<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W14<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W14<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W14<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W14<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.473671296296297},3.473671296296297,235.4034406191078,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.825548784913156},null,{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F14<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F14<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F14<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F14<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F14<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F14<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F14<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F14*BT14+BU14","v":2.4775925925925923},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY14","v":3.360538991164564}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8256502715358724},{"$nulls":3},"tylko CO",{"$f":"F11","v":3.6350172773798715},{"$f":"F15","v":2.8256502715358724},{"$f":"F28","v":3.391709461245922},{"$nulls":4},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R15*Bilans!F15+S15","v":7.246319444444444},{"v":0.39371868512140884,"d":"39.37%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'E10'!$C$39+'E10'!$C$40)","v":2.853011363636364},null,4.3933080808080796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC15*Bilans!F15+AD15","v":3.6290972222222226},3.4921501572327047,222.086463931175,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":21.306991476943356},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ15*Bilans!F15+AK15","v":6.482430555555556},{"v":0.4401144507736043,"d":"44.01%"},2.853011363636364,null,3.629419191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU15*Bilans!F15+AV15","v":2.795},2.795,177.7505659090909,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":26.62154334038055},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB15*Bilans!F15+BC15","v":7.246319444444444},{"v":0.39371868512140884,"d":"39.37%"},2.853011363636364,null,4.3933080808080796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W15<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W15<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W15<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W15<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W15<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM15*Bilans!F15+BN15","v":3.6290972222222226},3.4921501572327047,222.086463931175,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":21.306991476943356},null,{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F15<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F15<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F15<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F15<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F15<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F15<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F15<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F15*BT15+BU15","v":2.557444444444444},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY15","v":3.255611878379075}]
[null,10,{"$nulls":7},"tylko CWU",{"$f":"F19","v":3.3042437153771074},{"$f":"F19","v":3.3042437153771074},{"$f":"F19","v":3.3042437153771074},{"$nulls":4},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R16*Bilans!F16+S16","v":7.245921296296296},{"v":0.3935845366158333,"d":"39.36%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'E10'!$C$39+'E10'!$C$40)","v":2.851882575757576},null,4.39403872053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.630106481481482},3.493121331236898,222.05359479242907,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.29199366985379},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ16*Bilans!F16+AK16","v":6.482995370370371},{"v":0.4399019917231021,"d":"43.99%"},2.851882575757576,null,3.6311127946127946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU16*Bilans!F16+AV16","v":2.7956666666666665},2.7956666666666665,177.71722603030304,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.60385737667603},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB16*Bilans!F16+BC16","v":7.245921296296296},{"v":0.3935845366158333,"d":"39.36%"},2.851882575757576,null,4.39403872053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W16<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W16<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W16<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W16<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W16<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.630106481481482},3.493121331236898,222.05359479242907,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.29199366985379},null,{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F16<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F16<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F16<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F16<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F16<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F16<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F16<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F16*BT16+BU16","v":2.557962962962963},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY16","v":3.2549519411272496}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":780.7085024587225},{"$nulls":9},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R17*Bilans!F17+S17","v":7.384675925925926},{"v":0.43945938644670385,"d":"43.95%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'E10'!$C$39+'E10'!$C$40)","v":3.245265151515152},null,4.1394107744107735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.27837962962963},3.27837962962963,239.35449675925935,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.05607331987065},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ17*Bilans!F17+AK17","v":6.286157407407408},{"v":0.5162557889007098,"d":"51.63%"},3.245265151515152,null,3.0408922558922558,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU17*Bilans!F17+AV17","v":2.563333333333333},2.5149685534591195,183.61785408805036,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.96531534460339},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB17*Bilans!F17+BC17","v":7.384675925925926},{"v":0.43945938644670385,"d":"43.95%"},3.245265151515152,null,4.1394107744107735,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W17<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W17<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W17<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W17<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W17<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.27837962962963},3.27837962962963,239.35449675925935,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.05607331987065},null,{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F17<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F17<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F17<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F17<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F17<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F17<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F17<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F17*BT17+BU17","v":2.377259259259259},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY17","v":3.502372103168191}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5031.286619533715},{"$nulls":5},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R18*Bilans!F18+S18","v":7.250898148148147},{"v":0.3952603340559112,"d":"39.53%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'E10'!$C$39+'E10'!$C$40)","v":2.8659924242424246},null,4.384905723905723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.617490740740741},3.4809816561844866,222.46067696617123,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.480067751962626},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ18*Bilans!F18+AK18","v":6.475935185185186},{"v":0.4425603935627513,"d":"44.26%"},2.8659924242424246,null,3.6099427609427615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU18*Bilans!F18+AV18","v":2.787333333333333},2.787333333333333,178.13137830303037,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.825539996955936},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB18*Bilans!F18+BC18","v":7.250898148148147},{"v":0.3952603340559112,"d":"39.53%"},2.8659924242424246,null,4.384905723905723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W18<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W18<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W18<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W18<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W18<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.617490740740741},3.4809816561844866,222.46067696617123,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.480067751962626},null,{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F18<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F18<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F18<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F18<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F18<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F18<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F18<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F18*BT18+BU18","v":2.5514814814814812},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY18","v":3.263220435679395}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3042437153771074},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5744.712436232754},{"$nulls":5},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R19*Bilans!F19+S19","v":7.388259259259259},{"v":0.44062127873279705,"d":"44.06%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'E10'!$C$39+'E10'!$C$40)","v":3.2554242424242426},null,4.132835016835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.2692962962962966},3.2692962962962966,239.4884364713805,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.215723356069788},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ19*Bilans!F19+AK19","v":6.281074074074074},{"v":0.5182910126568029,"d":"51.83%"},3.2554242424242426,null,3.0256498316498317,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU19*Bilans!F19+AV19","v":2.5573333333333332},2.5090817610062897,183.79981912407095,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":34.15869845482984},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB19*Bilans!F19+BC19","v":7.388259259259259},{"v":0.44062127873279705,"d":"44.06%"},3.2554242424242426,null,4.132835016835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W19<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W19<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W19<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W19<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W19<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.2692962962962966},3.2692962962962966,239.4884364713805,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.215723356069788},null,{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F19<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F19<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F19<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F19<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F19<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F19<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F19<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F19*BT19+BU19","v":2.3725925925925924},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY19","v":3.5092609399618095}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6252.642566555076},{"$nulls":5},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R20*Bilans!F20+S20","v":7.417523148148148},{"v":0.45006804627884595,"d":"45.01%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'E10'!$C$39+'E10'!$C$40)","v":3.338390151515152},null,4.079132996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC20*Bilans!F20+AD20","v":3.195115740740741},3.195115740740741,240.41648391203714,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.55350890030356},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ20*Bilans!F20+AK20","v":6.239560185185185},{"v":0.5350361327456402,"d":"53.50%"},3.338390151515152,null,2.9011700336700335,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU20*Bilans!F20+AV20","v":2.508333333333333},2.461006289308176,185.17841823899374,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.77262292358805},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB20*Bilans!F20+BC20","v":7.417523148148148},{"v":0.45006804627884595,"d":"45.01%"},3.338390151515152,null,4.079132996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W20<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W20<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W20<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W20<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W20<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM20*Bilans!F20+BN20","v":3.195115740740741},3.195115740740741,240.41648391203714,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.55350890030356},null,{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F20<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F20<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F20<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F20<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F20<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F20<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F20<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F20*BT20+BU20","v":2.334481481481481},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY20","v":3.566550678459068}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R21*Bilans!F21+S21","v":7.165296296296296},{"v":0.3661122892655538,"d":"36.61%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'E10'!$C$39+'E10'!$C$40)","v":2.6233030303030307},null,4.5419932659932645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC21*Bilans!F21+AD21","v":3.8344814814814816},3.689784067085954,214.3133925336383,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.417609919930463},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ21*Bilans!F21+AK21","v":6.5973703703703706},{"v":0.3976285827584606,"d":"39.76%"},2.6233030303030307,null,3.97406734006734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU21*Bilans!F21+AV21","v":2.9306666666666668},2.820075471698113,163.7981872521441,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":24.097583315897293},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB21*Bilans!F21+BC21","v":7.165296296296296},{"v":0.3661122892655538,"d":"36.61%"},2.6233030303030307,null,4.5419932659932645,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W21<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W21<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W21<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W21<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W21<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM21*Bilans!F21+BN21","v":3.8344814814814816},3.689784067085954,214.3133925336383,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.417609919930463},null,{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F21<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F21<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F21<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F21<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F21<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F21<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F21<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F21*BT21+BU21","v":2.662962962962963},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY21","v":3.1266099556878095}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R22*Bilans!F22+S22","v":7.218449074074074},{"v":0.3842925514407732,"d":"38.43%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'E10'!$C$39+'E10'!$C$40)","v":2.7739962121212125},null,4.444452861952861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.699745370370371},3.560132337526206,219.65854698339535,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.27690583883718},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ22*Bilans!F22+AK22","v":6.521967592592593},{"v":0.4253311861395653,"d":"42.53%"},2.7739962121212125,null,3.7479713804713803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU22*Bilans!F22+AV22","v":2.841666666666667},2.841666666666667,175.3295416666667,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.403566515595845},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB22*Bilans!F22+BC22","v":7.218449074074074},{"v":0.3842925514407732,"d":"38.43%"},2.7739962121212125,null,4.444452861952861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W22<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W22<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W22<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W22<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W22<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.699745370370371},3.560132337526206,219.65854698339535,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.27690583883718},null,{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F22<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F22<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F22<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F22<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F22<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F22<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F22<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F22*BT22+BU22","v":2.5937407407407407},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY22","v":3.2100534879403906}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R23*Bilans!F23+S23","v":7.366759259259259},{"v":0.43363297001386025,"d":"43.36%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'E10'!$C$39+'E10'!$C$40)","v":3.1944696969696973},null,4.172289562289562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.3237962962962966},3.3237962962962966,238.61835774410778,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.270911977957134},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ23*Bilans!F23+AK23","v":6.311574074074074},{"v":0.5061288451151285,"d":"50.61%"},3.1944696969696973,null,3.117104377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU23*Bilans!F23+AV23","v":2.5933333333333333},2.5444025157232706,182.66496969696973,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":33.01182227155877},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB23*Bilans!F23+BC23","v":7.366759259259259},{"v":0.43363297001386025,"d":"43.36%"},3.1944696969696973,null,4.172289562289562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W23<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W23<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W23<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W23<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W23<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.3237962962962966},3.3237962962962966,238.61835774410778,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.270911977957134},null,{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F23<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F23<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F23<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F23<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F23<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F23<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F23<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F23*BT23+BU23","v":2.4005925925925924},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY23","v":3.4683296688156244}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R24*Bilans!F24+S24","v":7.410555555555556},{"v":0.44782558321804145,"d":"44.78%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'E10'!$C$39+'E10'!$C$40)","v":3.318636363636364},null,4.091919191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC24*Bilans!F24+AD24","v":3.212777777777778},3.212777777777778,240.2223151515152,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":27.229385188562087},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ24*Bilans!F24+AK24","v":6.249444444444444},{"v":0.5310290207614414,"d":"53.10%"},3.318636363636364,null,2.9308080808080805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU24*Bilans!F24+AV24","v":2.5199999999999996},2.4724528301886792,184.86754579759864,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":35.38266233766234},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB24*Bilans!F24+BC24","v":7.410555555555556},{"v":0.44782558321804145,"d":"44.78%"},3.318636363636364,null,4.091919191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W24<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W24<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W24<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W24<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W24<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM24*Bilans!F24+BN24","v":3.212777777777778},3.212777777777778,240.2223151515152,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":27.229385188562087},null,{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F24<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F24<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F24<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F24<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F24<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F24<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F24<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F24*BT24+BU24","v":2.3435555555555556},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY24","v":3.552741257569276}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R25*Bilans!F25+S25","v":7.259657407407407},{"v":0.398204156938053,"d":"39.82%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'E10'!$C$39+'E10'!$C$40)","v":2.890825757575758},null,4.368831649831649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC25*Bilans!F25+AD25","v":3.5952870370370373},3.4596158280922436,223.15717231208316,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.814283888219514},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ25*Bilans!F25+AK25","v":6.46350925925926},{"v":0.4472532863528468,"d":"44.73%"},2.890825757575758,null,3.5726835016835015,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU25*Bilans!F25+AV25","v":2.7726666666666664},2.7726666666666664,178.84657830303033,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":27.21893790028198},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB25*Bilans!F25+BC25","v":7.259657407407407},{"v":0.398204156938053,"d":"39.82%"},2.890825757575758,null,4.368831649831649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W25<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W25<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W25<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W25<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W25<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM25*Bilans!F25+BN25","v":3.5952870370370373},3.4596158280922436,223.15717231208316,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.814283888219514},null,{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F25<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F25<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F25<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F25<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F25<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F25<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F25<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F25*BT25+BU25","v":2.5400740740740737},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY25","v":3.2778754748177876}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":3587.467297041711},{"$nulls":9},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R26*Bilans!F26+S26","v":6.6775208333333325},{"v":0.631037365017354,"d":"63.10%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'E10'!$C$39+'E10'!$C$40)","v":4.213765151515152},null,2.4637556818181805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC26*Bilans!F26+AD26","v":2.6429583333333335},2.2938883647798742,220.79593066352203,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":49.09444667365361},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ26*Bilans!F26+AK26","v":5.850161931818182},{"v":0.7202817974314685,"d":"72.03%"},4.213765151515152,null,1.6363967803030297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU26*Bilans!F26+AV26","v":2.0548526515151515},1.783457018296169,171.66487183907947,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":63.14544104213353},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB26*Bilans!F26+BC26","v":6.945618055555555},{"v":0.6066796529568322,"d":"60.67%"},4.213765151515152,null,2.7318529040404034,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W26<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W26<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W26<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W26<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W26<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM26*Bilans!F26+BN26","v":1.1846574074074072},1.02819322152341,98.9677103445143,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":109.52919902850762},null,{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F26<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F26<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F26<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F26<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F26<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F26<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F26<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F26*BT26+BU26","v":2.0548526515151515},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY26","v":4.680446413623422}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R27*Bilans!F27+S27","v":6.38875},{"v":0.6890663631027553,"d":"68.91%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'E10'!$C$39+'E10'!$C$40)","v":4.402272727272727},null,1.9864772727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC27*Bilans!F27+AD27","v":2.5525},2.215377358490566,223.2617022298456,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":53.223651616449814},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ27*Bilans!F27+AK27","v":5.484375},{"v":0.8026936026936027,"d":"80.27%"},4.402272727272727,null,1.0821022727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU27*Bilans!F27+AV27","v":2.0097500000000004},1.4788726415094344,149.0380959519726,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":79.72997093713597},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB27*Bilans!F27+BC27","v":6.914305555555556},{"v":0.6366905095386706,"d":"63.67%"},4.402272727272727,null,2.5120328282828286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W27<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W27<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W27<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W27<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W27<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM27*Bilans!F27+BN27","v":1.016111111111111},0.8819077568134169,88.87706026300741,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":133.6993260534602},null,{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F27<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F27<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F27<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F27<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F27<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F27<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F27<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F27*BT27+BU27","v":2.0097500000000004},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY27","v":4.758006318036779}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.391709461245922},{"$nulls":11},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R28*Bilans!F28+S28","v":6.904041666666666},{"v":0.5889150349460434,"d":"58.89%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'E10'!$C$39+'E10'!$C$40)","v":4.0658939393939395},null,2.8381477272727267,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC28*Bilans!F28+AD28","v":2.713916666666667},2.6627106918239,246.846836750143,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":40.73478831053184},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ28*Bilans!F28+AK28","v":6.13709659090909},{"v":0.6625109901996274,"d":"66.25%"},4.0658939393939395,null,2.0712026515151507,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU28*Bilans!F28+AV28","v":2.0902325757575757},1.8141641223556315,168.18224988698995,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":59.78784114791017},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB28*Bilans!F28+BC28","v":6.970180555555555},{"v":0.583326917715673,"d":"58.33%"},4.0658939393939395,null,2.904286616161616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W28<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W28<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W28<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W28<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W28<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM28*Bilans!F28+BN28","v":1.3168703703703701},1.2920237596086652,119.77718009122674,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":83.94966079918592},null,{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F28<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F28<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F28<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F28<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F28<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F28<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F28<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F28*BT28+BU28","v":2.0902325757575757},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY28","v":4.621948616067648}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R29*Bilans!F29+S29","v":7.473263888888889},{"v":0.46785721828234494,"d":"46.79%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'E10'!$C$39+'E10'!$C$40)","v":3.496420454545455},null,3.976843434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC29*Bilans!F29+AD29","v":3.0538194444444446},3.0538194444444446,241.36694839015155,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":30.281469678019533},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ29*Bilans!F29+AK29","v":6.160486111111111},{"v":0.5675559349511848,"d":"56.76%"},3.496420454545455,null,2.664065656565656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU29*Bilans!F29+AV29","v":2.4149999999999996},2.369433962264151,187.27467530017154,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":39.02794607566347},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB29*Bilans!F29+BC29","v":7.473263888888889},{"v":0.46785721828234494,"d":"46.79%"},3.496420454545455,null,3.976843434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W29<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W29<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W29<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W29<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W29<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM29*Bilans!F29+BN29","v":3.0538194444444446},3.0538194444444446,241.36694839015155,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":30.281469678019533},null,{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F29<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F29<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F29<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F29<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F29<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F29<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F29<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F29*BT29+BU29","v":2.2618888888888886},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY29","v":3.681014815771045}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R30*Bilans!F30+S30","v":7.331125},{"v":0.4219602287259025,"d":"42.20%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'E10'!$C$39+'E10'!$C$40)","v":3.093443181818182},null,4.237681818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC30*Bilans!F30+AD30","v":3.4141250000000003},3.4141250000000003,236.82512587500003,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.771402362511353},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ30*Bilans!F30+AK30","v":6.362125000000001},{"v":0.48622797914504695,"d":"48.62%"},3.093443181818182,null,3.2686818181818187,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU30*Bilans!F30+AV30","v":2.653},2.653,184.02872154545454,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.591232224240137},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB30*Bilans!F30+BC30","v":7.331125},{"v":0.4219602287259025,"d":"42.20%"},3.093443181818182,null,4.237681818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W30<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W30<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W30<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W30<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W30<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM30*Bilans!F30+BN30","v":3.4141250000000003},3.4141250000000003,236.82512587500003,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":23.771402362511353},null,{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F30<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F30<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F30<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F30<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F30<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F30<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F30<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F30*BT30+BU30","v":2.4469999999999996},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY30","v":3.402552722365308}]
[null,25,{"$nulls":15},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R31*Bilans!F31+S31","v":7.3020601851851845},{"v":0.41235508751018396,"d":"41.24%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'E10'!$C$39+'E10'!$C$40)","v":3.011041666666667},null,4.291018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC31*Bilans!F31+AD31","v":3.487800925925926},3.487800925925926,235.0381483059765,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.605849995444682},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ31*Bilans!F31+AK31","v":6.403356481481482},{"v":0.47022864889290555,"d":"47.02%"},3.011041666666667,null,3.392314814814815,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU31*Bilans!F31+AV31","v":2.7016666666666667},2.7016666666666667,182.0616325757576,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":29.183727777466217},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB31*Bilans!F31+BC31","v":7.3020601851851845},{"v":0.41235508751018396,"d":"41.24%"},3.011041666666667,null,4.291018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W31<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W31<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W31<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W31<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W31<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM31*Bilans!F31+BN31","v":3.487800925925926},3.487800925925926,235.0381483059765,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.605849995444682},null,{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F31<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F31<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F31<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F31<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F31<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F31<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F31<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F31*BT31+BU31","v":2.4848518518518516},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY31","v":3.3507214948943003}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R37*Bilans!F37+S37","v":7.364569444444444},{"v":0.4329189082521951,"d":"43.29%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'E10'!$C$39+'E10'!$C$40)","v":3.188261363636364},null,4.176308080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.3293472222222227},3.3293472222222227,238.52079102651524,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.17641688943938},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ37*Bilans!F37+AK37","v":6.314680555555556},{"v":0.5048966983502249,"d":"50.49%"},3.188261363636364,null,3.1264191919191924,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU37*Bilans!F37+AV37","v":2.597},2.5480000000000005,182.54358436363646,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.89679499072356},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB37*Bilans!F37+BC37","v":7.364569444444444},{"v":0.4329189082521951,"d":"43.29%"},3.188261363636364,null,4.176308080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W37<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W37<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W37<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W37<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W37<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.3293472222222227},3.3293472222222227,238.52079102651524,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.17641688943938},null,{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F37<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F37<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F37<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F37<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F37<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F37<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F37<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F37*BT37+BU37","v":2.4034444444444443},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY37","v":3.4642142575309127}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R44*Bilans!F44+S44","v":7.184606481481481},{"v":0.37274821513564976,"d":"37.27%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'E10'!$C$39+'E10'!$C$40)","v":2.6780492424242426},null,4.506557239057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.7855324074074077},3.6426821278826,216.36372804400136,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.077776987673246},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ44*Bilans!F44+AK44","v":6.569976851851853},{"v":0.4076192812870249,"d":"40.76%"},2.6780492424242426,null,3.89192760942761,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU44*Bilans!F44+AV44","v":2.8983333333333334},2.8983333333333334,172.15177803030303,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.977323958387785},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB44*Bilans!F44+BC44","v":7.184606481481481},{"v":0.37274821513564976,"d":"37.27%"},2.6780492424242426,null,4.506557239057239,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W44<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W44<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W44<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W44<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W44<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.7855324074074077},3.6426821278826,216.36372804400136,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.077776987673246},null,{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F44<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F44<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F44<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F44<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F44<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F44<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F44<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F44*BT44+BU44","v":2.637814814814815},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY44","v":3.15641813248836}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R61*Bilans!F61+S61","v":6.9939583333333335},{"v":0.572951221427585,"d":"57.30%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'E10'!$C$39+'E10'!$C$40)","v":4.00719696969697},null,2.9867613636363632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC61*Bilans!F61+AD61","v":2.7420833333333334},2.6903459119496858,245.61879868496288,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":39.70372173336464},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ61*Bilans!F61+AK61","v":6.250994318181818},{"v":0.6410495299990154,"d":"64.10%"},4.00719696969697,null,2.243797348484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU61*Bilans!F61+AV61","v":2.1042765151515153},1.826353201829617,166.73940604267375,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":58.48635704612768},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB61*Bilans!F61+BC61","v":6.979930555555556},{"v":0.5741026988452644,"d":"57.41%"},4.00719696969697,null,2.9727335858585855,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W61<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W61<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W61<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W61<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W61<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM61*Bilans!F61+BN61","v":1.369351851851852},1.3435150244584209,122.65803622387399,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":79.50543426010732},null,{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F61<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F61<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F61<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F61<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F61<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F61<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F61<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F61*BT61+BU61","v":2.1042765151515153},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY61","v":4.599273504110705}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R71*Bilans!F71+S71","v":7.157333333333333},{"v":0.36336539764259596,"d":"36.34%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'E10'!$C$39+'E10'!$C$40)","v":2.600727272727273},null,4.556606060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC71*Bilans!F71+AD71","v":3.854666666666667},3.709207547169812,213.43184867238426,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.150258648914107},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ71*Bilans!F71+AK71","v":6.608666666666667},{"v":0.3935328264996378,"d":"39.35%"},2.600727272727273,null,4.0079393939393935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU71*Bilans!F71+AV71","v":2.944},2.8329056603773584,163.0084821406518,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.764672895838174},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB71*Bilans!F71+BC71","v":7.157333333333333},{"v":0.36336539764259596,"d":"36.34%"},2.600727272727273,null,4.556606060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W71<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W71<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W71<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W71<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W71<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM71*Bilans!F71+BN71","v":3.854666666666667},3.709207547169812,213.43184867238426,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.150258648914107},null,{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F71<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F71<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F71<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F71<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F71<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F71<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F71<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F71*BT71+BU71","v":2.6733333333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY71","v":3.114481238763556}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R77*Bilans!F77+S77","v":7.444597222222222},{"v":0.4587417727689103,"d":"45.87%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'E10'!$C$39+'E10'!$C$40)","v":3.4151477272727275},null,4.029449494949494,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC77*Bilans!F77+AD77","v":3.1264861111111113},3.1264861111111113,241.01200329924245,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":28.847722178180312},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ77*Bilans!F77+AK77","v":6.201152777777779},{"v":0.550727880711329,"d":"55.07%"},3.4151477272727275,null,2.786005050505051,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU77*Bilans!F77+AV77","v":2.463},2.416528301886793,186.28335657632937,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":37.322965618425414},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB77*Bilans!F77+BC77","v":7.444597222222222},{"v":0.4587417727689103,"d":"45.87%"},3.4151477272727275,null,4.029449494949494,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W77<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W77<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W77<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W77<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W77<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM77*Bilans!F77+BN77","v":3.1264861111111113},3.1264861111111113,241.01200329924245,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":28.847722178180312},null,{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F77<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F77<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F77<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F77<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F77<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F77<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F77<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F77*BT77+BU77","v":2.2992222222222223},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY77","v":3.621244797982466}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R94*Bilans!F94+S94","v":9.28625},{"v":0.21424026236248608,"d":"21.42%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'E10'!$C$39+'E10'!$C$40)","v":1.9894886363636366},null,7.296761363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC94*Bilans!F94+AD94","v":4.59625},4.422806603773585,189.61175020368785,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.341100786941226},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ94*Bilans!F94+AK94","v":6.9815},{"v":0.2849657862011941,"d":"28.50%"},1.9894886363636366,null,4.992011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU94*Bilans!F94+AV94","v":3.4971250000000005},3.365158018867925,144.26891312071186,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.905539405076627},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB94*Bilans!F94+BC94","v":10.701805555555556},{"v":0.18590214763627871,"d":"18.59%"},1.9894886363636366,null,8.712316919191919,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W94<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W94<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W94<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W94<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W94<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM94*Bilans!F94+BN94","v":4.283402777777778},4.121764937106918,176.7056834423242,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.169421648230282},null,{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F94<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F94<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F94<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F94<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F94<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F94<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F94<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F94*BT94+BU94","v":3.183925},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY94","v":2.6150259543261565}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R104*Bilans!F104+S104","v":10.54175},{"v":0.16479280436877614,"d":"16.48%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'E10'!$C$39+'E10'!$C$40)","v":1.737204545454546},null,8.804545454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC104*Bilans!F104+AD104","v":4.930916666666667},4.744844339622642,174.6887773044597,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.078350120384343},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ104*Bilans!F104+AK104","v":7.306166666666666},{"v":0.23777236746874275,"d":"23.78%"},1.737204545454546,null,5.56896212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU104*Bilans!F104+AV104","v":3.751583333333333},3.610014150943396,132.90825007975985,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.932185410010486},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB104*Bilans!F104+BC104","v":13.007305555555554},{"v":0.13355606493864272,"d":"13.36%"},1.737204545454546,null,11.270101010101008,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W104<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W104<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W104<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W104<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W104<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM104*Bilans!F104+BN104","v":4.532305555555557},4.361275157232706,160.5670850660378,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.876780672822793},null,{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F104<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F104<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F104<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F104<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F104<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F104<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F104<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F104*BT104+BU104","v":3.4254833333333328},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY104","v":2.4306194780185497}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F116<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F116<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F116<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F116<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F116<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F116<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F116<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F116*BT116+BU116","v":3.499705555555555},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY116","v":2.3790705759262663}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F119<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F119<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F119<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F119<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F119<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F119<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F119<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F119*BT119+BU119","v":3.8051383333333337},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY119","v":2.188106129727541}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F136<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F136<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F136<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F136<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F136<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F136<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F136<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F136*BT136+BU136","v":4.422606666666667},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY136","v":1.882610672656376}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F142<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F142<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F142<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F142<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F142<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F142<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F142<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F142*BT142+BU142","v":2.9656883333333335},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY142","v":2.8074583623794718}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F152<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F152<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F152<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F152<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F152<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F152<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F152<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F152*BT152+BU152","v":3.6745916666666663},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY152","v":2.2658426478119993}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F169<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F169<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F169<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F169<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F169<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F169<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F169<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F169*BT169+BU169","v":3.984941666666667},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY169","v":2.0893772627272855}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F175<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F175<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F175<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F175<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F175<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F175<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F175<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F175*BT175+BU175","v":4.1911233333333335},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY175","v":1.986590670192933}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F185<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F185<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F185<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F185<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F185<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F185<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F185<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F185*BT185+BU185","v":4.685851666666666},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY185","v":1.776848074567997}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F201<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F201<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F201<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F201<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F201<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F201<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F201<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F201*BT201+BU201","v":4.513046666666666},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY201","v":1.8448837618108478}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F211<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F211<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F211<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F211<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F211<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F211<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F211<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F211*BT211+BU211","v":4.216963333333333},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY211","v":1.974417573378926}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F217<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F217<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F217<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F217<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F217<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F217<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F217<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F217*BT217+BU217","v":4.616406666666667},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY217","v":1.8035773520013196}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F234<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F234<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F234<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F234<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F234<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F234<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F234<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F234*BT234+BU234","v":4.394075},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY234","v":1.8948348655013643}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F244<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F244<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F244<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F244<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F244<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F244<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F244<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F244*BT244+BU244","v":3.8142899999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY244","v":2.1828561833599194}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":4.73},{"$f":"R250*Bilans!F250+S250","v":12.0335},{"v":0.12363339213382844,"d":"12.36%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'E10'!$C$39+'E10'!$C$40)","v":1.4877424242424246},null,10.545757575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.17666666666666644},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"AC250*Bilans!F250+AD250","v":5.256277777777778},5.057927672955975,155.9331512875929,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.131470465867963},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":1.0066666666666668},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$6,0))))))","v":0.08333333333333215},{"$f":"AJ250*Bilans!F250+AK250","v":9.160111111111112},{"v":0.1624153251195621,"d":"16.24%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":7.672368686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.12333333333333323},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.866666666666667},{"$f":"AU250*Bilans!F250+AV250","v":3.978722222222222},3.828581761006289,118.03308737449969,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.421363854771434},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.8099999999999999},{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB250*Bilans!F250+BC250","v":14.499055555555556},{"v":0.1026096091943293,"d":"10.26%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":13.01131313131313},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W250<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W250<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W250<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W250<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W250<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6633333333333353},{"$f":"BM250*Bilans!F250+BN250","v":4.755351851851854},4.575904612159332,141.0726432449019,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.8826953084497235},null,{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.11133333333333335},{"$f":"IF(Bilans!F250<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F250<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F250<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F250<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F250<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F250<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F250<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.626666666666666},{"$f":"Bilans!F250*BT250+BU250","v":3.630522222222222},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY250","v":2.293346797511566}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R260*Bilans!F260+S260","v":13.628775000000001},{"v":0.07727467002053313,"d":"7.73%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'E10'!$C$39+'E10'!$C$40)","v":1.0531590909090915},null,12.57561590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC260*Bilans!F260+AD260","v":5.74595},5.529121698113207,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ260*Bilans!F260+AK260","v":13.628775000000001},{"v":0.07727467002053313,"d":"7.73%"},1.0531590909090915,null,12.57561590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU260*Bilans!F260+AV260","v":5.74595},5.529121698113207,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB260*Bilans!F260+BC260","v":11.584330555555557},{"v":0.09091238253763595,"d":"9.09%"},1.0531590909090915,null,10.531171464646466,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W260<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W260<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W260<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W260<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W260<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM260*Bilans!F260+BN260","v":5.490583333333333},5.2833915094339625,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F260<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F260<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F260<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F260<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F260<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F260<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F260<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F260*BT260+BU260","v":4.02747},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY260","v":2.067314346631485}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'E10'!$C$39+'E10'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB277*Bilans!F277+BC277","v":7.195555555555555},{"v":0,"d":"0.00%"},0,null,7.195555555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W277<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W277<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W277<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W277<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W277<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.827768518518518},1.7587961215932908,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F277<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F277<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F277<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F277<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F277<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F277<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F277<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F277*BT277+BU277","v":4.397843333333332},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY277","v":1.89321125846409}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R286*Bilans!F286+S286","v":13.304179166666668},{"v":0.08836566022074464,"d":"8.84%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'E10'!$C$39+'E10'!$C$40)","v":1.1756325757575763},null,12.12854659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC286*Bilans!F286+AD286","v":5.617558333333333},5.405575,126.15973209318182,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.051528703741466},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":13.304179166666668},{"v":0.08836566022074464,"d":"8.84%"},1.1756325757575763,null,12.12854659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU286*Bilans!F286+AV286","v":5.617558333333333},5.405575,126.15973209318182,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.051528703741466},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB286*Bilans!F286+BC286","v":11.259734722222223},{"v":0.10441032624306386,"d":"10.44%"},1.1756325757575763,null,10.084102146464646,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W286<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W286<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W286<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W286<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W286<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM286*Bilans!F286+BN286","v":5.381078703703704},5.1780191299790355,120.84884701655709,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.273525760967559},null,{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F286<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F286<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F286<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F286<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F286<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F286<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F286<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F286*BT286+BU286","v":3.9106516666666664},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY286","v":2.1290688154603155}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"R292*Bilans!F292+S292","v":13.915975},{"v":0.06789286805599,"d":"6.79%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'E10'!$C$39+'E10'!$C$40)","v":0.9447954545454553},null,12.971179545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AC292*Bilans!F292+AD292","v":5.85955},5.638434905660377,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$6,0))))))","v":9.239999999999998},{"$f":"AJ292*Bilans!F292+AK292","v":13.915975},{"v":0.06789286805599,"d":"6.79%"},0.9447954545454553,null,12.971179545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.142},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"AU292*Bilans!F292+AV292","v":5.85955},5.638434905660377,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.35900000000000015},{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB292*Bilans!F292+BC292","v":11.871530555555555},{"v":0.07958497433200107,"d":"7.96%"},0.9447954545454553,null,10.9267351010101,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W292<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W292<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W292<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W292<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W292<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$11,0))))))","v":4.01},{"$f":"BM292*Bilans!F292+BN292","v":5.587472222222222},5.376624213836478,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.12920000000000004},{"$f":"IF(Bilans!F292<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F292<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F292<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F292<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F292<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F292<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F292<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4479999999999995},{"$f":"Bilans!F292*BT292+BU292","v":4.13083},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY292","v":2.0155868219287427}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R309*Bilans!F309+S309","v":7.452759259259259},{"v":0.4613442832620915,"d":"46.13%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'E10'!$C$39+'E10'!$C$40)","v":3.438287878787879},null,4.01447138047138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC309*Bilans!F309+AD309","v":3.1057962962962966},3.1057962962962966,241.14193010774414,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":29.24911021696697},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ309*Bilans!F309+AK309","v":6.189574074074074},{"v":0.5554966848510052,"d":"55.55%"},3.438287878787879,null,2.7512861952861956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU309*Bilans!F309+AV309","v":2.449333333333333},2.403119496855346,186.5843147672956,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":37.801606745187314},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB309*Bilans!F309+BC309","v":7.452759259259259},{"v":0.4613442832620915,"d":"46.13%"},3.438287878787879,null,4.01447138047138,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W309<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W309<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W309<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W309<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W309<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM309*Bilans!F309+BN309","v":3.1057962962962966},3.1057962962962966,241.14193010774414,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":29.24911021696697},null,{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F309<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F309<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F309<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F309<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F309<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F309<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F309<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F309*BT309+BU309","v":2.2885925925925923},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY309","v":3.6380640829549704}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R315*Bilans!F315+S315","v":7.782},{"v":0.2953240967890159,"d":"29.53%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'E10'!$C$39+'E10'!$C$40)","v":2.2982121212121216},null,5.483787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC315*Bilans!F315+AD315","v":4.186},4.028037735849057,202.5326668404803,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.604741754409273},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ315*Bilans!F315+AK315","v":6.7809333333333335},{"v":0.3389226833885387,"d":"33.89%"},2.2982121212121216,null,4.482721212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU315*Bilans!F315+AV315","v":3.1826000000000003},3.062501886792453,153.98482214202403,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.209278258014585},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB315*Bilans!F315+BC315","v":9.197555555555555},{"v":0.24987205647526028,"d":"24.99%"},2.2982121212121216,null,6.899343434343433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W315<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W315<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W315<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W315<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W315<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM315*Bilans!F315+BN315","v":4.00737037037037},3.856148846960167,193.8899684970459,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.255752110156704},null,{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F315<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F315<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F315<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F315<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F315<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F315<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F315<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F315*BT315+BU315","v":2.8839866666666665},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY315","v":2.886992026648727}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R325*Bilans!F325+S325","v":9.04425},{"v":0.22546427874398692,"d":"22.55%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'E10'!$C$39+'E10'!$C$40)","v":2.0391553030303036},null,7.005094696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC325*Bilans!F325+AD325","v":4.53025},4.35929716981132,192.0852963923671,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.826249380648862},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ325*Bilans!F325+AK325","v":6.949233333333333},{"v":0.2934360101637548,"d":"29.34%"},2.0391553030303036,null,4.91007803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU325*Bilans!F325+AV325","v":3.4465250000000003},3.316467452830189,146.13471136222134,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.544894134435262},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB325*Bilans!F325+BC325","v":10.459805555555555},{"v":0.19495154973958762,"d":"19.50%"},2.0391553030303036,null,8.42065025252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W325<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W325<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W325<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W325<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W325<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM325*Bilans!F325+BN325","v":4.23899537037037},4.079033280922432,179.7359267421146,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.638812165535217},null,{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F325<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F325<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F325<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F325<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F325<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F325<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F325<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F325*BT325+BU325","v":3.1356716666666666},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY325","v":2.655267322831283}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.20750000000000002},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.9825},{"$f":"R342*Bilans!F342+S342","v":7.365729166666666},{"v":0.5110841697511381,"d":"51.11%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'E10'!$C$39+'E10'!$C$40)","v":3.764507575757576},null,3.6012215909090903,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.065},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.365},{"$f":"AC342*Bilans!F342+AD342","v":2.858541666666667},2.8046069182389943,239.71485258719272,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.65634336219861},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.26284090909090907},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$6,0))))))","v":8.769886363636363},{"$f":"AJ342*Bilans!F342+AK342","v":6.721917613636364},{"v":0.5600347686679078,"d":"56.00%"},3.764507575757576,null,2.9574100378787884,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.414863636363636},{"$f":"AU342*Bilans!F342+AV342","v":2.162342803030303},2.1215438822184107,181.3322129657207,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":47.136440641595065},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.022499999999999964},{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB342*Bilans!F342+BC342","v":7.0202430555555555},{"v":0.5362360741596385,"d":"53.62%"},3.764507575757576,null,3.2557354797979796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W342<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W342<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W342<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W342<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W342<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.53},{"$f":"BM342*Bilans!F342+BN342","v":1.5863425925925927},1.5564116002795252,133.02932931516426,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":64.25165891514},null,{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.03240909090909086},{"$f":"IF(Bilans!F342<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F342<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F342<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F342<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F342<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F342<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F342<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.414863636363636},{"$f":"Bilans!F342*BT342+BU342","v":2.162342803030303},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY342","v":4.508647126153182}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R352*Bilans!F352+S352","v":7.188587962962963},{"v":0.3741120140795553,"d":"37.41%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'E10'!$C$39+'E10'!$C$40)","v":2.6893371212121218},null,4.4992508417508414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.775439814814815},3.6329703878406714,216.7710862915714,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.216022553540444},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ352*Bilans!F352+AK352","v":6.564328703703704},{"v":0.40968958786216064,"d":"40.97%"},2.6893371212121218,null,3.874991582491582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU352*Bilans!F352+AV352","v":2.8916666666666666},2.8916666666666666,172.53917803030305,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":24.142215876342675},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB352*Bilans!F352+BC352","v":7.188587962962963},{"v":0.3741120140795553,"d":"37.41%"},2.6893371212121218,null,4.4992508417508414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W352<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W352<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W352<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W352<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W352<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.775439814814815},3.6329703878406714,216.7710862915714,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.216022553540444},null,{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F352<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F352<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F352<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F352<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F352<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F352<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F352<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F352*BT352+BU352","v":2.6326296296296294},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY352","v":3.1626349631259196}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R358*Bilans!F358+S358","v":7.472467592592593},{"v":0.4676049558584395,"d":"46.76%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'E10'!$C$39+'E10'!$C$40)","v":3.4941628787878787},null,3.978304713804714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC358*Bilans!F358+AD358","v":3.0558379629629635},3.0558379629629635,241.36091664941085,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.24072261089918},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ358*Bilans!F358+AK358","v":6.161615740740741},{"v":0.5670854895550197,"d":"56.71%"},3.4941628787878787,null,2.6674528619528624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU358*Bilans!F358+AV358","v":2.416333333333333},2.37074213836478,187.24961944654092,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.97967083234051},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB358*Bilans!F358+BC358","v":7.472467592592593},{"v":0.4676049558584395,"d":"46.76%"},3.4941628787878787,null,3.978304713804714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W358<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W358<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W358<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W358<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W358<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM358*Bilans!F358+BN358","v":3.0558379629629635},3.0558379629629635,241.36091664941085,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.24072261089918},null,{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F358<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F358<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F358<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F358<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F358<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F358<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F358<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F358*BT358+BU358","v":2.262925925925926},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY358","v":3.679327907395432}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R369*Bilans!F369+S369","v":7.390648148148148},{"v":0.4413952476569148,"d":"44.14%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'E10'!$C$39+'E10'!$C$40)","v":3.26219696969697},null,4.1284511784511775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC369*Bilans!F369+AD369","v":3.263240740740741},3.263240740740741,239.57526885521892,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":26.322650481204526},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ369*Bilans!F369+AK369","v":6.277685185185185},{"v":0.5196496596222256,"d":"51.96%"},3.26219696969697,null,3.015488215488215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU369*Bilans!F369+AV369","v":2.5533333333333332},2.5051572327044025,183.9195343624929,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":34.28812544505104},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB369*Bilans!F369+BC369","v":7.390648148148148},{"v":0.4413952476569148,"d":"44.14%"},3.26219696969697,null,4.1284511784511775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W369<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W369<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W369<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W369<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W369<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM369*Bilans!F369+BN369","v":3.263240740740741},3.263240740740741,239.57526885521892,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.322650481204526},null,{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F369<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F369<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F369<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F369<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F369<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F369<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F369<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F369*BT369+BU369","v":2.3694814814814813},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY369","v":3.5138685728078265}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":5.779999999999999},{"$f":"R370*Bilans!F370+S370","v":10.0645},{"v":0.1818038801247108,"d":"18.18%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'E10'!$C$39+'E10'!$C$40)","v":1.829765151515152},null,8.234734848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"AC370*Bilans!F370+AD370","v":4.8085},4.627047169811322,180.6306674150944,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.871189621320088},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.0879999999999999},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.514},{"$f":"AJ370*Bilans!F370+AK370","v":7.085266666666667},{"v":0.2582492992287026,"d":"25.82%"},1.829765151515152,null,5.255501515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.13799999999999998},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.7640000000000002},{"$f":"AU370*Bilans!F370+AV370","v":3.65985},3.5217424528301886,137.4817818735849,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.969278875942361},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.6600000000000001},{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB370*Bilans!F370+BC370","v":11.480055555555555},{"v":0.15938643699591434,"d":"15.94%"},1.829765151515152,null,9.650290404040403,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W370<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W370<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W370<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W370<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W370<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.6399999999999997},{"$f":"BM370*Bilans!F370+BN370","v":4.426212962962962},4.259186058700209,166.27010535953877,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":10.723753170327253},null,{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.1316},{"$f":"IF(Bilans!F370<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F370<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F370<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F370<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F370<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F370<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F370<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.4848},{"$f":"Bilans!F370*BT370+BU370","v":3.339103333333333},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY370","v":2.4934977089541728}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$5,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$5,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$6,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$6,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"R371*Bilans!F371+S371","v":7.1189120370370365},{"v":0.3500252889009365,"d":"35.00%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'E10'!$C$39+'E10'!$C$40)","v":2.4917992424242428},null,4.627112794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$10,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$10,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$11,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$11,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"AC371*Bilans!F371+AD371","v":3.9520601851851858},3.8029258385744242,208.88261609431586,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.898666973957504},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$27,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$27,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$16,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$16,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$16,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":0.06777777777777781},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$28,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$28,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$17,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$17,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$17,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$6,0))))))","v":6.554444444444445},{"$f":"AJ371*Bilans!F371+AK371","v":6.663171296296297},{"v":0.3739659587934204,"d":"37.40%"},2.4917992424242428,null,4.171372053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$21,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$21,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$21,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$22,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$22,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$22,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":2.88},{"$f":"AU371*Bilans!F371+AV371","v":3.0083333333333333},2.894811320754717,159.0027750857633,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":22.19985005999378},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$16,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$16,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$5,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$5,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$5,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$5,0))))))","v":-0.04777777777777784},{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$17,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$17,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$6,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$6,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$6,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$6,0))))))","v":7.195555555555555},{"$f":"BB371*Bilans!F371+BC371","v":7.1189120370370365},{"v":0.3500252889009365,"d":"35.00%"},2.4917992424242428,null,4.627112794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='E10'!$O$3,'E10'!$N$21,IF(Bilans!W371<='E10'!$P$3,'E10'!$O$21,IF(Bilans!W371<='E10'!$Q$3,'E10'!$P$10,IF(Bilans!W371<='E10'!$R$3,'E10'!$Q$10,IF(Bilans!W371<='E10'!$S$3,'E10'!$R$10,IF(Bilans!W371<='E10'!$U$3,'E10'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$22,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$22,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$11,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$11,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$11,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$11,0))))))","v":3.757777777777778},{"$f":"BM371*Bilans!F371+BN371","v":3.9520601851851858},3.8029258385744242,208.88261609431586,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.898666973957504},null,{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$32,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$32,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$32,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$32,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$32,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$32,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$32,'E10'!$V$32))))))))","v":0.06222222222222223},{"$f":"IF(Bilans!F371<='E10'!$O$3,'E10'!$N$33,IF(Bilans!F371<='E10'!$P$3,'E10'!$O$33,IF(Bilans!F371<='E10'!$Q$3,'E10'!$P$33,IF(Bilans!F371<='E10'!$R$3,'E10'!$Q$33,IF(Bilans!F371<='E10'!$S$3,'E10'!$R$33,IF(Bilans!F371<='E10'!$U$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$V$3,'E10'!$S$33,IF(Bilans!F371<='E10'!$W$3,'E10'!$V$33,'E10'!$V$33))))))))","v":2.6235555555555554},{"$f":"Bilans!F371*BT371+BU371","v":2.7233703703703704},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-B08'!BY371","v":3.057258242291734}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/AE375","v":3.961390655861606},{"$f":"SUM(AF7:AF372)/229","v":3.8440238671393323},{"$f":"SUM(AG7:AG372)/Z373","v":3.6350172773798715},{"$f":"SUM(AH7:AH372)","v":4046.2639546979685},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.176923574771905},{"$f":"SUM(AX7:AX372)/229","v":3.0827644518212147},{"$f":"SUM(AY7:AY372)/AR373","v":2.8256502715358724},{"$f":"SUM(AZ7:AZ372)","v":5267.619901719329},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.781514301341147},{"$f":"SUM(BP7:BP372)/229","v":3.6711411536965075},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.391709461245922},{"$f":"SUM(BR7:BR372)","v":4759.6897713970075},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1206.0489561126442},null,{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":985.0226648357461},"PLN"]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.3042437153771074}]
[{"$nulls":30},{"$f":"COUNT(AE7:AE371)","v":229},{"$nulls":17},{"$f":"COUNT(AW7:AW371)","v":229},{"$nulls":17},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A10","index":44,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.39,2.66,3.16,4.46,5.31,5.85,8.55,8.87,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,8.23,9.86,10.72,13.22,20.24,22.96,null,"COP",{"$f":"D6","v":2.39},2.66,3.16,4.46,5.31,5.85,{"$f":"T3*S10+S11","v":6.390000000000001},{"$f":"U3*S10+S11","v":7.2},{"$f":"J6","v":8.55},{"$f":"K6","v":8.87}]
[null,"COP",null,2.05,2.27,2.67,3.55,4.14,4.52,6.18,9.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.0625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14444444444444443},{"$f":"(R9-Q9)/(R3-Q3)","v":0.16999999999999993},{"$f":"(S9-R9)/(S3-R3)","v":0.18000000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.27000000000000013},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03199999999999985}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.47},{"$f":"O9-O10*O3","v":3.5975},{"$f":"P9-P10*P3","v":4.171111111111111},{"$f":"Q9-Q10*Q3","v":4.12},{"$f":"R9-R10*R3","v":4.049999999999999},{"$f":"S9-S10*$S$3","v":3.1499999999999986},null,null,{"$f":"V9-V10*V3","v":7.910000000000004}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.878,"d":"1.88"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.082,"d":"2.08"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4539999999999997,"d":"2.45"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":3.17},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.6719999999999997,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.008,"d":"4.01"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.524,"d":"5.52"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.854000000000001,"d":"7.85"}},null,"COP=",{"$f":"N10*N3+N11","v":2.39},{"$f":"O10*O3+O11","v":2.66},3.16,4.46,5.309999999999999,5.85,{"$f":"T9","v":6.390000000000001},{"$f":"U9","v":7.2},8.55,{"$f":"W9","v":8.87}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.8,2.13,2.6,2.97,3.24,4.54,6.03,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":8.23},{"$f":"G9*Dane!$E$26","v":9.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.22},{"$f":"S16*T14+S17","v":14.623999999999999},{"$f":"$S$16*U14+$S$17","v":16.729999999999997},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.11625000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":0.17200000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.8333333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7019999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":9.043750000000001},{"$f":"P15-P16*P3","v":9.497777777777777},{"$f":"Q15-Q16*Q3","v":9.515999999999998},{"$f":"R15-R16*R3","v":4.886666666666667},{"$f":"S15-S16*$S$3","v":6.200000000000003},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},8.23,9.86,10.72,13.22,{"$f":"T15","v":14.623999999999999},{"$f":"U15","v":16.729999999999997},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.05},2.27,2.67,3.55,4.14,4.52,{"$f":"T14*S21+S22","v":4.851999999999999},{"$f":"U14*S21+S22","v":5.35},{"$f":"J10","v":6.18},{"$f":"K10","v":9.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04400000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.04999999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.09777777777777777},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11799999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.28900000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.9300000000000006},{"$f":"O20-O21*O14","v":3.0199999999999996},{"$f":"P20-P21*P14","v":3.3544444444444443},{"$f":"Q20-Q21*Q14","v":3.314},{"$f":"R20-R21*R14","v":3.2533333333333334},{"$f":"S20-S21*$S$3","v":2.8599999999999994},null,null,{"$f":"V20-V21*V14","v":0.3999999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,16 | 4,46 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.05},{"$f":"O21*O14+O22","v":2.2699999999999996},2.67,3.55,4.14,4.52,{"$f":"T20","v":4.851999999999999},{"$f":"U20","v":5.35},6.18,{"$f":"W20","v":9.07}]
[null,47276,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.878,"d":"1.88"}},{"v":2.082,"d":"2.08"},{"v":2.4539999999999997,"d":"2.45"},3.17,{"v":3.6719999999999997,"d":"3.67"},{"v":4.008,"d":"4.01"},{"$f":"T25*S32+S33","v":4.3112},{"$f":"U25*S32+S33","v":4.766},{"$f":"J13","v":5.524},{"$f":"K13","v":7.854000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04079999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.046499999999999986},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07955555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10039999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.1120000000000001},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1516},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2330000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.694},{"$f":"O31-O32*O25","v":2.7794999999999996},{"$f":"P31-P32*P25","v":3.0108888888888887},{"$f":"Q31-Q32*Q25","v":2.9692},{"$f":"R31-R32*R25","v":2.887999999999999},{"$f":"S31-S32*$S$3","v":2.492},null,null,{"$f":"V31-V32*V25","v":0.8639999999999981}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8780000000000001},{"$f":"O32*O25+O33","v":2.082},2.4539999999999997,3.17,3.6719999999999997,4.008,{"$f":"T31","v":4.3112},{"$f":"U31","v":4.766},5.524,{"$f":"W31","v":7.854000000000001}]
[{"$nulls":13},70,70,55,55,45,45]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-23.880758807588073},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-22.779228486646886},-28.849159970781585,-23.740537575425147,-0.11468472280998562,-13.196971902751491,20.000000000000004,20.000000000000004,-48.539224526600584,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.8587951807228915},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":9.33},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6462814070351761},1.81,1.99,2.24,2.53,2.69,null,null,3.3,4.09]
[null,"Q",null,{"$f":"D54","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.16424096385542164},{"$f":"(F54-E54)/(F52-E52)","v":0.12},{"$f":"(G54-F54)/(G52-F52)","v":0.2988888888888889},{"$f":"(H54-G54)/(H52-G52)","v":0.28999999999999987},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.143614457831324},7.4799999999999995,8.732222222222223,8.75,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.8587951807228915},5.68,6.640000000000001,9.33,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.6462814070351761},1.81,1.99,2.24,2.53,2.69,null,null,{"$f":"L55","v":3.3},{"$f":"M55","v":4.09}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.032743718592964786},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.027777777777777804},{"$f":"(H61-G61)/(H52-G52)","v":0.05799999999999992},{"$f":"(I61-H61)/(I52-H52)","v":0.05333333333333338},{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.301155778894472},2.1475,2.184444444444445,2.1240000000000006,2.1566666666666663,2.08]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6462814070351763},1.81,1.9900000000000002,2.24,2.53,2.69]
[{"$nulls":3},{"$f":"E66/F66*E66","v":4.8587951807228915},5.68,6.64,9.33,10.78,13.76,null,null,16.83,20.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A16","index":45,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4772.551878222104},null,null,"COP",{"$f":"K13","v":3.77961018634654},{"$f":"L13","v":3.222916483622963},{"$f":"M13","v":3.5895876203041577},{"$f":"N13","v":3.1893721201527363},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.999586100781524},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9995861547425893},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.77961018634654},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":4.1389921847601041E-4},{"$f":"1-N3","v":4.1384525741072764E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.7798937764919853},{"$f":"L14","v":3.223200073768409},{"$f":"M14","v":3.5900016909061323},{"$f":"N14","v":3.189786136748952}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.7798937764919853},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R7*Bilans!F7+S7","v":12.061180555555554},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2684586318386216,"d":"26.85%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":8.823252525252524},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC7*Bilans!F7+AD7","v":3.414375},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.2855306603773586},{"$f":"AF7*Z7","v":239.29804143331904},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":25.936654514913645},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ7*Bilans!F7+AK7","v":11.850125},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.27323998947716,"d":"27.32%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":8.61219696969697},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU7*Bilans!F7+AV7","v":2.8249398148148153},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.718338312368973},{"$f":"AX7*AR7","v":197.98720552141702},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":31.348442998656783},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB7*Bilans!F7+BC7","v":12.061180555555554},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2684586318386216,"d":"26.85%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":8.823252525252524},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W7<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W7<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W7<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W7<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W7<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM7*Bilans!F7+BN7","v":3.414375},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.2855306603773586},{"$f":"BP7*BJ7","v":239.29804143331904},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":25.936654514913645},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F7<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F7*BT7+BU7","v":2.694767592592592},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.0897085650408735},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC7*Bilans!F7+CD7","v":12.333171296296298},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2625381544222445,"d":"26.25%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":9.095243265993268},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F7<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F7<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F7<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F7<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F7<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F7<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN7*Bilans!F7+CO7","v":2.694767592592592},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.5930782494758904},{"$f":"CQ7*CK7","v":188.86402548794067},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":32.8627466809331}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R8*Bilans!F8+S8","v":13.43875},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.17344968614617953,"d":"17.34%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":11.10780303030303},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC8*Bilans!F8+AD8","v":4.4599166666666665},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.2916179245283015},{"$f":"AF8*Z8","v":219.15732152229847},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":13.921939582054573},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ8*Bilans!F8+AK8","v":13.431999999999999},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.17353685003699898,"d":"17.35%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":11.101053030303028},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU8*Bilans!F8+AV8","v":3.6318333333333332},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.4947830188679245},{"$f":"AX8*AR8","v":178.46586047169816},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":17.09623891725893},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB8*Bilans!F8+BC8","v":13.43875},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.17344968614617953,"d":"17.34%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":11.10780303030303},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W8<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W8<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W8<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W8<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W8<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM8*Bilans!F8+BN8","v":4.31475},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":4.151929245283019},{"$f":"BP8*BJ8","v":212.02392863207552},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":14.390333246267238},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F8<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F8*BT8+BU8","v":3.3583333333333334},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.4792198049512373},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC8*Bilans!F8+CD8","v":13.7205},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.16988790275113663,"d":"16.99%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":11.389553030303029},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F8<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F8<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F8<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F8<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F8<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F8<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN8*Bilans!F8+CO8","v":3.3583333333333334},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":3.2316037735849057},{"$f":"CQ8*CK8","v":165.02625343053177},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":18.488543039503192}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3206.76402388724},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R9*Bilans!F9+S9","v":13.45325},{"v":0.1730949320007726,"d":"17.31%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.3286893939393942},null,11.124560606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC9*Bilans!F9+AD9","v":4.463283333333333},4.294857547169811,219.0900540794168,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":13.896678078788188},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ9*Bilans!F9+AK9","v":13.4392},{"v":0.17327589394751133,"d":"17.33%"},2.3286893939393942,null,11.110510606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU9*Bilans!F9+AV9","v":3.6337666666666664},3.496643396226415,178.37140868164664,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":17.069013326232835},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB9*Bilans!F9+BC9","v":13.45325},{"v":0.1730949320007726,"d":"17.31%"},2.3286893939393942,null,11.124560606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W9<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W9<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W9<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W9<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W9<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM9*Bilans!F9+BN9","v":4.31725},4.154334905660377,211.92168754116636,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":14.366740785859982},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F9<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F9*BT9+BU9","v":3.3600666666666665},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.477940867729184},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC9*Bilans!F9+CD9","v":13.728299999999999},{"v":0.16962693078818167,"d":"16.96%"},2.3286893939393942,null,11.399610606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F9<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F9<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F9<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F9<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F9<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F9<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN9*Bilans!F9+CO9","v":3.3600666666666665},3.2332716981132075,164.93624373173242,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":18.459399116412573}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R10*Bilans!F10+S10","v":12.459305555555554},{"v":0.22278042556727615,"d":"22.28%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.7756893939393943},null,9.68361616161616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC10*Bilans!F10+AD10","v":3.92625},3.7780896226415095,233.25994022727278,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":19.119719207922817},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ10*Bilans!F10+AK10","v":12.566749999999999},{"v":0.22087567540847033,"d":"22.09%"},2.7756893939393943,null,9.791060606060604,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU10*Bilans!F10+AV10","v":3.2382314814814817},3.116034067085954,192.3845098535354,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":23.182035617096528},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB10*Bilans!F10+BC10","v":12.459305555555554},{"v":0.22278042556727615,"d":"22.28%"},2.7756893939393943,null,9.68361616161616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W10<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W10<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W10<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W10<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W10<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM10*Bilans!F10+BN10","v":3.92625},3.7780896226415095,233.25994022727278,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":19.119719207922817},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F10<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F10*BT10+BU10","v":3.030709259259259},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":2.7472270677864006},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC10*Bilans!F10+CD10","v":12.920879629629631},{"v":0.2148220147159561,"d":"21.48%"},2.7756893939393943,null,10.145190235690237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F10<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F10<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F10<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F10<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F10<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F10<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN10*Bilans!F10+CO10","v":3.030709259259259},2.9163428721174,180.05553916868686,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":24.76938271487469}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.7943692403462483},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R11*Bilans!F11+S11","v":12.557986111111111},{"v":0.2119063837702376,"d":"21.19%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.6611174242424247},null,9.896868686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC11*Bilans!F11+AD11","v":4.053125},3.9001768867924524,230.07320735956262,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":17.696333736017717},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ11*Bilans!F11+AK11","v":12.744375},{"v":0.20880721292667745,"d":"20.88%"},2.6611174242424247,null,10.083257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU11*Bilans!F11+AV11","v":3.3406712962962968},3.2146082285115307,189.63120058545363,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":21.470371165614733},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB11*Bilans!F11+BC11","v":12.557986111111111},{"v":0.2119063837702376,"d":"21.19%"},2.6611174242424247,null,9.896868686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W11<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W11<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W11<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W11<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W11<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM11*Bilans!F11+BN11","v":4.053125},3.9001768867924524,230.07320735956262,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":17.696333736017717},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F11<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F11*BT11+BU11","v":3.1139768518518514},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.673766346938799},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC11*Bilans!F11+CD11","v":13.066550925925927},{"v":0.20365874968293146,"d":"20.37%"},2.6611174242424247,null,10.405433501683502,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F11<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F11<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F11<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F11<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F11<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F11<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN11*Bilans!F11+CO11","v":3.1139768518518514},2.9964682914046117,176.76302654099962,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":23.033393016760026}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R12*Bilans!F12+S12","v":12.651319444444443},{"v":0.20177767220950027,"d":"20.18%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.552753787878788},null,10.098565656565654,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC12*Bilans!F12+AD12","v":4.173125},4.0156485849056605,226.44132852594345,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":16.429719761108252},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ12*Bilans!F12+AK12","v":12.912375},{"v":0.19769823815361526,"d":"19.77%"},2.552753787878788,null,10.359621212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU12*Bilans!F12+AV12","v":3.4375601851851854},3.307840932914046,186.52824806858686,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":19.9453305788103},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB12*Bilans!F12+BF8","v":2.465599747474748},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.08715404040404007,0.03414118542018138,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":54.464515138115644},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":1.925212134611641},null,{"$f":"IF(Bilans!W12<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W12<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W12<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W12<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W12<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W12<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM12*Bilans!F12+BN12","v":4.173125},3.070790094339623,167.24909357913594,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":23.003992358251374},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F12<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F12*BT12+BU12","v":3.192732407407407},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.6078121963214893},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC12*Bilans!F12+CD12","v":13.204328703703704},{"v":0.19332704033358106,"d":"19.33%"},2.552753787878788,null,10.651574915824916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":1.925212134611641},null,{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F12<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F12<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F12<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F12<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F12<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F12<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN12*Bilans!F12+CO12","v":3.192732407407407},3.072251939203354,173.24344896478465,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":23.72729330371947}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":3901.1008810317107},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.77961018634654},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.222916483622963},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.5895876203041577},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1893721201527363},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R13*Bilans!F13+S13","v":13.54025},{"v":0.17098236291013386,"d":"17.10%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.31514393939394},null,11.22510606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC13*Bilans!F13+AD13","v":4.483483333333333},4.314295283018867,218.67907721903947,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":13.745905755931314},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ13*Bilans!F13+AK13","v":13.482399999999998},{"v":0.17171601045762921,"d":"17.17%"},2.31514393939394,null,11.167256060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU13*Bilans!F13+AV13","v":3.6453666666666664},3.5078056603773584,177.80046439897086,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":16.906266226064716},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB13*Bilans!F13+BC13","v":13.54025},{"v":0.17098236291013386,"d":"17.10%"},2.31514393939394,null,11.22510606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W13<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W13<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W13<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W13<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W13<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM13*Bilans!F13+BN13","v":4.33225},4.168768867924529,211.30276658747863,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":14.22575782983179},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F13<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F13*BT13+BU13","v":3.3704666666666663},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.4702948686515933},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC13*Bilans!F13+CD13","v":13.7751},{"v":0.16806730545650775,"d":"16.81%"},2.31514393939394,null,11.45995606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F13<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F13<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F13<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F13<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F13<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F13<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN13*Bilans!F13+CO13","v":3.3704666666666663},3.2432792452830186,164.39238994922815,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":18.285165068622184}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.7798937764919853},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.223200073768409},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.5900016909061323},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.189786136748952},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R14*Bilans!F14+S14","v":12.24298611111111},{"v":0.24723091813546103,"d":"24.72%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.026844696969697},null,9.216141414141413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC14*Bilans!F14+AD14","v":3.6481250000000003},3.510459905660378,237.89652775407382,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.586343603730214},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ14*Bilans!F14+AK14","v":12.177375},{"v":0.2485629864375284,"d":"24.86%"},3.026844696969697,null,9.150530303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU14*Bilans!F14+AV14","v":3.013671296296297},2.8999478511530405,196.52340234531644,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":27.34133774331079},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB14*Bilans!F14+BC14","v":12.24298611111111},{"v":0.24723091813546103,"d":"24.72%"},3.026844696969697,null,9.216141414141413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W14<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W14<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W14<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W14<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W14<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM14*Bilans!F14+BN14","v":3.6481250000000003},3.510459905660378,237.89652775407382,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.586343603730214},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F14<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F14*BT14+BU14","v":2.8481768518518513},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":2.9232898603941706},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC14*Bilans!F14+CD14","v":12.601550925925928},{"v":0.24019620400393635,"d":"24.02%"},3.026844696969697,null,9.57470622895623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F14<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F14<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F14<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F14<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F14<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F14<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN14*Bilans!F14+CO14","v":2.8481768518518513},2.7406984800838567,185.73140544391555,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":28.93001700571515}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.1190289983141297},{"$nulls":4},{"$f":"F11","v":3.7943692403462483},{"$f":"F15","v":3.1190289983141297},{"$f":"F28","v":3.563843634070283},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R15*Bilans!F15+S15","v":12.392708333333331},{"v":0.23021693780708666,"d":"23.02%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.853011363636364},null,9.539696969696967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC15*Bilans!F15+AD15","v":3.840625},3.6956957547169815,235.03113124463985,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":20.133479207912174},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ15*Bilans!F15+AK15","v":12.446875},{"v":0.22921507315180428,"d":"22.92%"},2.853011363636364,null,9.593863636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU15*Bilans!F15+AV15","v":3.1690972222222227},3.0495086477987425,193.93627473734995,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":24.39973852511412},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB15*Bilans!F15+BC15","v":12.392708333333331},{"v":0.23021693780708666,"d":"23.02%"},2.853011363636364,null,9.539696969696967,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W15<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W15<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W15<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W15<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W15<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM15*Bilans!F15+BN15","v":3.840625},3.6956957547169815,235.03113124463985,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":20.133479207912174},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F15<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F15*BT15+BU15","v":2.9745138888888887},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":2.7991284702785673},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC15*Bilans!F15+CD15","v":12.822569444444445},{"v":0.22249919378463343,"d":"22.25%"},2.853011363636364,null,9.969558080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F15<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F15<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F15<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F15<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F15<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F15<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN15*Bilans!F15+CO15","v":2.9745138888888887},2.8622680817610062,182.02854072148372,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":25.99589259667973}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.710360189948176},{"$f":"F19","v":3.710360189948176},{"$f":"F19","v":3.710360189948176},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R16*Bilans!F16+S16","v":12.393680555555555},{"v":0.23010780074359746,"d":"23.01%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.851882575757576},null,9.541797979797979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC16*Bilans!F16+AD16","v":3.841875},3.6968985849056604,235.00747398048887,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.118354768075207},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ16*Bilans!F16+AK16","v":12.448625},{"v":0.2290921748994428,"d":"22.91%"},2.851882575757576,null,9.596742424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU16*Bilans!F16+AV16","v":3.170106481481482},3.0504798218029356,193.91539715949597,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.381579822668307},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB16*Bilans!F16+BC16","v":12.393680555555555},{"v":0.23010780074359746,"d":"23.01%"},2.851882575757576,null,9.541797979797979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W16<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W16<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W16<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W16<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W16<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM16*Bilans!F16+BN16","v":3.841875},3.6968985849056604,235.00747398048887,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.118354768075207},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F16<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F16*BT16+BU16","v":2.9753342592592587},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.7983566840321212},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC16*Bilans!F16+CD16","v":12.82400462962963},{"v":0.2223862715370792,"d":"22.24%"},2.851882575757576,null,9.972122053872054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F16<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F16<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F16<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F16<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F16<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F16<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN16*Bilans!F16+CO16","v":2.9753342592592587},2.8630574947589094,182.00118132842098,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":25.977654101909767}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":698.9229296333406},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R17*Bilans!F17+S17","v":12.05486111111111},{"v":0.26920800842109677,"d":"26.92%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.245265151515152},null,8.809595959595958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC17*Bilans!F17+AD17","v":3.40625},3.2777122641509435,239.30577240566046,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":26.061378521316787},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ17*Bilans!F17+AK17","v":11.83875},{"v":0.2741222807741655,"d":"27.41%"},3.245265151515152,null,8.593484848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU17*Bilans!F17+AV17","v":2.81837962962963},2.7120256813417196,198.004994994759,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.497378726052244},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB17*Bilans!F17+BC17","v":12.05486111111111},{"v":0.26920800842109677,"d":"26.92%"},3.245265151515152,null,8.809595959595958,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W17<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W17<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W17<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W17<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W17<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM17*Bilans!F17+BN17","v":3.40625},3.2777122641509435,239.30577240566046,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":26.061378521316787},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F17<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F17*BT17+BU17","v":2.6894351851851845},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.0958346040433042},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC17*Bilans!F17+CD17","v":12.323842592592595},{"v":0.26333224618316375,"d":"26.33%"},3.245265151515152,null,9.078577441077442,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F17<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F17<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F17<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F17<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F17<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F17<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN17*Bilans!F17+CO17","v":2.6894351851851845},2.587947064989517,188.94601521488468,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":33.0075143945597}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4772.551878222104},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R18*Bilans!F18+S18","v":12.381527777777777},{"v":0.23147324592577945,"d":"23.15%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.8659924242424246},null,9.515535353535352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC18*Bilans!F18+AD18","v":3.82625},3.6818632075471696,235.2985055789023,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.308120536611195},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ18*Bilans!F18+AK18","v":12.42675},{"v":0.23063089096042205,"d":"23.06%"},2.8659924242424246,null,9.560757575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU18*Bilans!F18+AV18","v":3.157490740740741},3.0383401467505244,194.1725848220889,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.6093979629468},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB18*Bilans!F18+BC18","v":12.381527777777777},{"v":0.23147324592577945,"d":"23.15%"},2.8659924242424246,null,9.515535353535352,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W18<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W18<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W18<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W18<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W18<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM18*Bilans!F18+BN18","v":3.82625},3.6818632075471696,235.2985055789023,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.308120536611195},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F18<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F18*BT18+BU18","v":2.965079629629629},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.808034707879977},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC18*Bilans!F18+CD18","v":12.806064814814816},{"v":0.22379961882801613,"d":"22.38%"},2.8659924242424246,null,9.940072390572391,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F18<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F18<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F18<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F18<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F18<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F18<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN18*Bilans!F18+CO18","v":2.965079629629629},2.853189832285115,182.34009951631413,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":26.206360674675928}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.710360189948176},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5585.150477944146},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R19*Bilans!F19+S19","v":12.04611111111111},{"v":0.27024690478087154,"d":"27.02%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.2554242424242426},null,8.790686868686867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC19*Bilans!F19+AD19","v":3.395},3.2668867924528304,239.31193111492286,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":26.23505885503217},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ19*Bilans!F19+AK19","v":11.823},{"v":0.27534671762025226,"d":"27.53%"},3.2554242424242426,null,8.567575757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU19*Bilans!F19+AV19","v":2.8092962962962966},2.7032851153039834,198.0259563300934,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.70474575083419},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB19*Bilans!F19+BC19","v":12.04611111111111},{"v":0.27024690478087154,"d":"27.02%"},3.2554242424242426,null,8.790686868686867,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W19<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W19<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W19<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W19<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W19<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM19*Bilans!F19+BN19","v":3.395},3.2668867924528304,239.31193111492286,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":26.23505885503217},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F19<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F19*BT19+BU19","v":2.6820518518518512},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1043570264605806},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC19*Bilans!F19+CD19","v":12.310925925925927},{"v":0.26443374462749003,"d":"26.44%"},3.2554242424242426,null,9.055501683501685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F19<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F19<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F19<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F19<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F19<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F19<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN19*Bilans!F19+CO19","v":2.6820518518518512},2.5808423480083853,189.056556116943,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":33.20891233006411}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5626.109983122147},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R20*Bilans!F20+S20","v":11.974652777777777},{"v":0.2787880545238391,"d":"27.88%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.338390151515152},null,8.636262626262624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC20*Bilans!F20+AD20","v":3.303125},3.1784787735849056,239.16463531839628,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":27.697730981134182},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ20*Bilans!F20+AK20","v":11.694374999999999},{"v":0.28546973664818787,"d":"28.55%"},3.338390151515152,null,8.355984848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU20*Bilans!F20+AV20","v":2.735115740740741},2.6319038259958076,198.0376033870546,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":33.4497974927676},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB20*Bilans!F20+BC20","v":11.974652777777777},{"v":0.2787880545238391,"d":"27.88%"},3.338390151515152,null,8.636262626262624,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W20<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W20<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W20<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W20<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W20<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM20*Bilans!F20+BN20","v":3.303125},3.1784787735849056,239.16463531839628,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":27.697730981134182},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F20<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F20*BT20+BU20","v":2.621754629629629},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.1757535268676587},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC20*Bilans!F20+CD20","v":12.205439814814817},{"v":0.2735165796699152,"d":"27.35%"},3.338390151515152,null,8.867049663299664,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F20<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F20<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F20<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F20<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F20<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F20<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN20*Bilans!F20+CO20","v":2.621754629629629},2.5228204926624733,189.82962797038786,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":34.89612132771683}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6152.697483431706},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R21*Bilans!F21+S21","v":12.590555555555556},{"v":0.20835482745203437,"d":"20.84%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.6233030303030307},null,9.967252525252524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC21*Bilans!F21+AD21","v":4.095},3.9404716981132073,228.87405941680962,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":17.245905780494017},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ21*Bilans!F21+AK21","v":12.803},{"v":0.20489752638467784,"d":"20.49%"},2.6233030303030307,null,10.17969696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU21*Bilans!F21+AV21","v":3.3744814814814816},3.247142557651992,188.6034859813227,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":20.92824766076896},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB21*Bilans!F21+BC21","v":12.590555555555556},{"v":0.20835482745203437,"d":"20.84%"},2.6233030303030307,null,9.967252525252524,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W21<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W21<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W21<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W21<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W21<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM21*Bilans!F21+BN21","v":4.095},3.9404716981132073,228.87405941680962,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":17.245905780494017},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F21<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F21*BT21+BU21","v":3.1414592592592587},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.650375454364845},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC21*Bilans!F21+CD21","v":13.114629629629631},{"v":0.20002875448165555,"d":"20.00%"},2.6233030303030307,null,10.4913265993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F21<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F21<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F21<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F21<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F21<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F21<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN21*Bilans!F21+CO21","v":3.1414592592592587},3.0229136268343813,175.57961737709167,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":22.480630287650246}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R22*Bilans!F22+S22","v":12.460763888888888},{"v":0.22261847161671616,"d":"22.26%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.7739962121212125},null,9.686767676767676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC22*Bilans!F22+AD22","v":3.928125},3.7798938679245286,233.21773351736712,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.09801457506413},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ22*Bilans!F22+AK22","v":12.569374999999999},{"v":0.2206948406043429,"d":"22.07%"},2.7739962121212125,null,9.795378787878786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU22*Bilans!F22+AV22","v":3.239745370370371},3.1174908280922438,192.34776705200596,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.1559520661025},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB22*Bilans!F22+BC22","v":12.460763888888888},{"v":0.22261847161671616,"d":"22.26%"},2.7739962121212125,null,9.686767676767676,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W22<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W22<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W22<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W22<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W22<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM22*Bilans!F22+BN22","v":3.928125},3.7798938679245286,233.21773351736712,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.09801457506413},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F22<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F22*BT22+BU22","v":3.0319398148148142},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.746112066916621},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC22*Bilans!F22+CD22","v":12.923032407407408},{"v":0.21465520821035577,"d":"21.47%"},2.7739962121212125,null,10.149036195286197,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F22<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F22<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F22<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F22<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F22<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F22<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN22*Bilans!F22+CO22","v":3.0319398148148142},2.917526991614255,180.01008923396702,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":24.743033531243054}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R23*Bilans!F23+S23","v":12.09861111111111},{"v":0.264036067250394,"d":"26.40%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.1944696969696973},null,8.904141414141412,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC23*Bilans!F23+AD23","v":3.4625000000000004},3.33183962264151,239.1957954545455,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":25.209905982740974},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ23*Bilans!F23+AK23","v":11.9175},{"v":0.2680486424979817,"d":"26.80%"},3.1944696969696973,null,8.723030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU23*Bilans!F23+AV23","v":2.8637962962962966},2.7557285115303984,197.8362550505051,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.480275282893043},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB23*Bilans!F23+BC23","v":12.09861111111111},{"v":0.264036067250394,"d":"26.40%"},3.1944696969696973,null,8.904141414141412,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W23<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W23<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W23<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W23<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W23<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM23*Bilans!F23+BN23","v":3.4625000000000004},3.33183962264151,239.1957954545455,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":25.209905982740974},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F23<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F23*BT23+BU23","v":2.7263518518518515},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.0539148884882596},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC23*Bilans!F23+CD23","v":12.388425925925928},{"v":0.2578592079470289,"d":"25.79%"},3.1944696969696973,null,9.19395622895623,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F23<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F23<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F23<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F23<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F23<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F23<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN23*Bilans!F23+CO23","v":2.7263518518518515},2.623470649895178,188.34134292929292,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.016887110865795}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R24*Bilans!F24+S24","v":11.991666666666665},{"v":0.2767452144797524,"d":"27.67%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.318636363636364},null,8.673030303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC24*Bilans!F24+AD24","v":3.325},3.199528301886793,239.23163979416816,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":27.342144023159502},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ24*Bilans!F24+AK24","v":11.725},{"v":0.2830393487109905,"d":"28.30%"},3.318636363636364,null,8.406363636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU24*Bilans!F24+AV24","v":2.752777777777778},2.648899371069183,198.06061406518018,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":33.02577840133392},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB24*Bilans!F24+BC24","v":11.991666666666665},{"v":0.2767452144797524,"d":"27.67%"},3.318636363636364,null,8.673030303030302,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W24<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W24<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W24<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W24<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W24<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM24*Bilans!F24+BN24","v":3.325},3.199528301886793,239.23163979416816,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":27.342144023159502},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F24<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F24*BT24+BU24","v":2.6361111111111106},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.1584581076776046},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC24*Bilans!F24+CD24","v":12.230555555555558},{"v":0.2713397889868478,"d":"27.13%"},3.318636363636364,null,8.911919191919194,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F24<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F24<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F24<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F24<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F24<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F24<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN24*Bilans!F24+CO24","v":2.6361111111111106},2.5366352201257856,189.66652144082332,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":34.48740399970699}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R25*Bilans!F25+S25","v":12.360138888888887},{"v":0.23388295095732767,"d":"23.39%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.890825757575758},null,9.469313131313129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC25*Bilans!F25+AD25","v":3.79875},3.6554009433962267,235.78598859777023,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":20.64589985799579},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ25*Bilans!F25+AK25","v":12.38825},{"v":0.23335222953813156,"d":"23.34%"},2.890825757575758,null,9.497424242424241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU25*Bilans!F25+AV25","v":3.1352870370370374},3.0169743186582814,194.60526582837818,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":25.014810816071073},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB25*Bilans!F25+BC25","v":12.360138888888887},{"v":0.23388295095732767,"d":"23.39%"},2.890825757575758,null,9.469313131313129,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W25<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W25<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W25<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W25<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W25<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM25*Bilans!F25+BN25","v":3.79875},3.6554009433962267,235.78598859777023,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":20.64589985799579},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F25<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F25*BT25+BU25","v":2.947031481481481},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":2.825231614913859},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC25*Bilans!F25+CD25","v":12.774490740740742},{"v":0.22629675156883244,"d":"22.63%"},2.890825757575758,null,9.883664983164984,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F25<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F25<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F25<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F25<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F25<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F25<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN25*Bilans!F25+CO25","v":2.947031481481481},2.835822746331236,182.920363616943,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":26.6127500090821}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12165.721561152095},null,{"$f":"F26/F28","v":3413.6518911346193},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R26*Bilans!F26+S26","v":10.3134375},{"v":0.4085703870814316,"d":"40.86%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.213765151515152},null,6.099672348484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC26*Bilans!F26+AD26","v":2.7137708333333332},2.7137708333333332,261.21129779166665,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":41.49841195753142},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ26*Bilans!F26+AK26","v":10.259375},{"v":0.4107233775464053,"d":"41.07%"},4.213765151515152,null,6.045609848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU26*Bilans!F26+AV26","v":2.2215583333333333},2.2215583333333333,213.83387581666668,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":50.6928754965546},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB26*Bilans!F26+BC26","v":10.070208333333332},{"v":0.4184387265919013,"d":"41.84%"},4.213765151515152,null,5.85644318181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W26<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W26<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W26<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W26<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W26<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM26*Bilans!F26+BN26","v":1.0287500000000005},1.0287500000000005,99.02130250000005,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":109.46991980558926},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F26<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F26*BT26+BU26","v":2.2215583333333333},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.421106173201803},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC26*Bilans!F26+CD26","v":8.921010416666668},{"v":0.47234169165891676,"d":"47.23%"},4.213765151515152,null,4.707245265151516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F26<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F26<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F26<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F26<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F26<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F26<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN26*Bilans!F26+CO26","v":1.6691874999999998},1.6691874999999998,160.665973625,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":67.46826225334183}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":1.925212134611641},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R27*Bilans!F27+S27","v":9.84375},{"v":0.44721500721500723,"d":"44.72%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.402272727272727},null,5.441477272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC27*Bilans!F27+AD27","v":2.63375},2.63375,265.4245363636364,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":44.769045174095005},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ27*Bilans!F27+AK27","v":9.7375},{"v":0.4520947601820516,"d":"45.21%"},4.402272727272727,null,5.335227272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU27*Bilans!F27+AV27","v":2.1645},2.1645,218.13437454545453,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":54.47469287469288},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB27*Bilans!F27+BC27","v":9.6875},{"v":0.4544281524926686,"d":"45.44%"},4.402272727272727,null,5.285227272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W27<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W27<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W27<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W27<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W27<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM27*Bilans!F27+BN27","v":0.8200000000000007},0.8200000000000007,82.63810909090917,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":143.7932594235032},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F27<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F27*BT27+BU27","v":2.1645},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.505373978629793},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC27*Bilans!F27+CD27","v":8.484375},{"v":0.5188682404152017,"d":"51.89%"},4.402272727272727,null,4.082102272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F27<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F27<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F27<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F27<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F27<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F27<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN27*Bilans!F27+CO27","v":1.65875},1.6274528301886795,164.01173722126933,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":72.45093101322188}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.563843634070283},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R28*Bilans!F28+S28","v":10.681874999999998},{"v":0.38063485477914133,"d":"38.06%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.0658939393939395},null,6.6159810606060585,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC28*Bilans!F28+AD28","v":2.7765416666666667},2.6717665094339624,247.68635714494,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":40.59671980341412},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ28*Bilans!F28+AK28","v":10.66875},{"v":0.3811031226145462,"d":"38.11%"},4.0658939393939395,null,6.60285606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU28*Bilans!F28+AV28","v":2.2663166666666665},2.1807952830188677,202.1708249663808,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":49.73642285831097},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB28*Bilans!F28+BC28","v":10.370416666666666},{"v":0.3920665938585502,"d":"39.21%"},4.0658939393939395,null,6.304522727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W28<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W28<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W28<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W28<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W28<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM28*Bilans!F28+BN28","v":1.1925000000000006},1.1475000000000006,106.37909181818188,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":94.52283778966125},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F28<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F28*BT28+BU28","v":2.2663166666666665},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.357973597838381},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC28*Bilans!F28+CD28","v":9.263520833333335},{"v":0.43891453503979333,"d":"43.89%"},4.0658939393939395,null,5.197626893939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F28<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F28<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F28<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F28<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F28<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F28<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN28*Bilans!F28+CO28","v":1.6773749999999998},1.6773749999999998,155.50120186363637,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":64.66351076153893}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R29*Bilans!F29+S29","v":11.838541666666664},{"v":0.2953421589409272,"d":"29.53%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.496420454545455},null,8.34212121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC29*Bilans!F29+AD29","v":3.128125},3.0100825471698114,237.9100834316038,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":30.721463434960764},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ29*Bilans!F29+AK29","v":11.449375},{"v":0.3053809011011916,"d":"30.54%"},3.496420454545455,null,7.952954545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU29*Bilans!F29+AV29","v":2.5938194444444447},2.495939465408805,197.27338275621787,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":37.04983321538399},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB29*Bilans!F29+BC29","v":11.838541666666664},{"v":0.2953421589409272,"d":"29.53%"},3.496420454545455,null,8.34212121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W29<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W29<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W29<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W29<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W29<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM29*Bilans!F29+BN29","v":3.128125},3.0100825471698114,237.9100834316038,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":30.721463434960764},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F29<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F29*BT29+BU29","v":2.506902777777777},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.321248269152448},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC29*Bilans!F29+CD29","v":12.00451388888889},{"v":0.291258812052495,"d":"29.13%"},3.496420454545455,null,8.508093434343436,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F29<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F29<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F29<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F29<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F29<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F29<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN29*Bilans!F29+CO29","v":2.506902777777777},2.412302672955974,190.6629207643653,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":38.334385624908116}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.646773286706},null,{"$f":"F30/F32","v":3952.6708793658577},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R30*Bilans!F30+S30","v":12.185624999999998},{"v":0.25386003441088845,"d":"25.39%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.093443181818182},null,9.092181818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC30*Bilans!F30+AD30","v":3.574375},3.439492924528302,238.58480424635508,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.596076768217024},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ30*Bilans!F30+AK30","v":12.074125},{"v":0.2562043362826028,"d":"25.62%"},3.093443181818182,null,8.980681818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU30*Bilans!F30+AV30","v":2.9541250000000003},2.842648584905661,197.18393700836197,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":28.550324342536523},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB30*Bilans!F30+BC30","v":12.185624999999998},{"v":0.25386003441088845,"d":"25.39%"},3.093443181818182,null,9.092181818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W30<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W30<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W30<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W30<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W30<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM30*Bilans!F30+BN30","v":3.574375},3.439492924528302,238.58480424635508,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":23.596076768217024},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F30<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F30*BT30+BU30","v":2.7997749999999995},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":2.973827008108833},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC30*Bilans!F30+CD30","v":12.516875},{"v":0.24714181309777256,"d":"24.71%"},3.093443181818182,null,9.423431818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F30<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F30<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F30<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F30<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F30<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F30<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN30*Bilans!F30+CO30","v":2.7997749999999995},2.6941231132075467,186.88127863160375,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.124287451097224}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":1.925212134611641},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R31*Bilans!F31+S31","v":12.25659722222222},{"v":0.24566701606277802,"d":"24.57%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.011041666666667},null,9.245555555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC31*Bilans!F31+AD31","v":3.665625},3.527299528301887,237.69990525836198,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.352710313606963},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ31*Bilans!F31+AK31","v":12.201875},{"v":0.24676876846113135,"d":"24.68%"},3.011041666666667,null,9.190833333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU31*Bilans!F31+AV31","v":3.027800925925926},2.9135442872117405,196.33977650026213,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":27.06144021613925},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB31*Bilans!F31+BC31","v":12.25659722222222},{"v":0.24566701606277802,"d":"24.57%"},3.011041666666667,null,9.245555555555553,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W31<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W31<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W31<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W31<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W31<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM31*Bilans!F31+BN31","v":3.665625},3.527299528301887,237.69990525836198,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.352710313606963},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F31<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F31*BT31+BU31","v":2.8596620370370367},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9115491284609},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC31*Bilans!F31+CD31","v":12.62164351851852},{"v":0.23856177384893307,"d":"23.86%"},3.011041666666667,null,9.610601851851852,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F31<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F31<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F31<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F31<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F31<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F31<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN31*Bilans!F31+CO31","v":2.8596620370370367},2.751750262054507,185.4366977731323,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":28.65256547176184}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R37*Bilans!F37+S37","v":12.103958333333333},{"v":0.26340650519724174,"d":"26.34%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.188261363636364},null,8.915696969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC37*Bilans!F37+AD37","v":3.4693750000000003},3.3384551886792457,239.17330313143233,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":25.107730641585995},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ37*Bilans!F37+AK37","v":11.927125},{"v":0.2673118093116626,"d":"26.73%"},3.188261363636364,null,8.738863636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU37*Bilans!F37+AV37","v":2.8693472222222227},2.7610699685534597,197.80832368074624,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.35817077836603},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB37*Bilans!F37+BC37","v":12.103958333333333},{"v":0.26340650519724174,"d":"26.34%"},3.188261363636364,null,8.915696969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W37<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W37<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W37<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W37<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W37<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM37*Bilans!F37+BN37","v":3.4693750000000003},3.3384551886792457,239.17330313143233,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":25.107730641585995},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F37<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F37*BT37+BU37","v":2.7308638888888885},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.0488690943200174},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC37*Bilans!F37+CD37","v":12.396319444444446},{"v":0.2571941920281201,"d":"25.72%"},3.188261363636364,null,9.208058080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F37<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F37<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F37<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F37<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F37<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F37<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN37*Bilans!F37+CO37","v":2.7308638888888885},2.6278124213836476,188.26149860072903,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":31.897647242350942}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R44*Bilans!F44+S44","v":12.543402777777777},{"v":0.2135026108839258,"d":"21.35%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.6780492424242426},null,9.865353535353535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC44*Bilans!F44+AD44","v":4.034375},3.882134433962264,230.58643313143224,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":17.90104862540749},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ44*Bilans!F44+AK44","v":12.718125},{"v":0.2105695015911734,"d":"21.06%"},2.6780492424242426,null,10.040075757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU44*Bilans!F44+AV44","v":3.3255324074074077},3.2000406184486376,190.07223078842674,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":21.716685992072723},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB44*Bilans!F44+BC44","v":12.543402777777777},{"v":0.2135026108839258,"d":"21.35%"},2.6780492424242426,null,9.865353535353535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W44<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W44<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W44<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W44<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W44<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM44*Bilans!F44+BN44","v":4.034375},3.882134433962264,230.58643313143224,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":17.90104862540749},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F44<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F44*BT44+BU44","v":3.101671296296296},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.6843742344877213},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC44*Bilans!F44+CD44","v":13.045023148148148},{"v":0.20529279342861223,"d":"20.53%"},2.6780492424242426,null,10.366973905723906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F44<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F44<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F44<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F44<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F44<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F44<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN44*Bilans!F44+CO44","v":3.101671296296296},2.9846270964360584,177.2773529875405,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":23.284073697417796}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R61*Bilans!F61+S61","v":10.828125},{"v":0.37007302461847924,"d":"37.01%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A16'!$C$39+'251.A16'!$C$40)","v":4.00719696969697},null,6.82092803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC61*Bilans!F61+AD61","v":2.8014583333333336},2.695742924528302,246.11152630789027,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":39.624232890543944},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ61*Bilans!F61+AK61","v":10.83125},{"v":0.3699662522513071,"d":"37.00%"},4.00719696969697,null,6.8240530303030305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU61*Bilans!F61+AV61","v":2.2840833333333332},2.1978915094339624,200.65950247855923,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":48.59964424816159},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB61*Bilans!F61+BC61","v":10.489583333333332},{"v":0.3820167915500588,"d":"38.20%"},4.00719696969697,null,6.482386363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W61<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W61<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W61<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W61<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W61<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM61*Bilans!F61+BN61","v":1.2575000000000007},1.2100471698113215,110.47290643224709,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":88.27486078183301},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F61<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F61*BT61+BU61","v":2.2840833333333332},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.645246384017472},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC61*Bilans!F61+CD61","v":9.399479166666667},{"v":0.42632117148657295,"d":"42.63%"},4.00719696969697,null,5.392282196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F61<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F61<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F61<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F61<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F61<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F61<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN61*Bilans!F61+CO61","v":1.6806249999999998},1.6806249999999998,153.43495113636365,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":63.557751107204446}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R71*Bilans!F71+S71","v":12.61},{"v":0.20624324129478774,"d":"20.62%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.600727272727273},null,10.009272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC71*Bilans!F71+AD71","v":4.12},3.9645283018867925,228.12328343053176,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":16.98135849644359},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ71*Bilans!F71+AK71","v":12.838},{"v":0.20258040759676535,"d":"20.26%"},2.600727272727273,null,10.237272727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU71*Bilans!F71+AV71","v":3.394666666666667},3.2665660377358496,187.96177333790743,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.60973988767113},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB71*Bilans!F71+BC71","v":12.61},{"v":0.20624324129478774,"d":"20.62%"},2.600727272727273,null,10.009272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W71<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W71<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W71<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W71<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W71<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM71*Bilans!F71+BN71","v":4.12},3.9645283018867925,228.12328343053176,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":16.98135849644359},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F71<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F71*BT71+BU71","v":3.157866666666666},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.6366048318362316},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC71*Bilans!F71+CD71","v":13.143333333333334},{"v":0.19787425356788788,"d":"19.79%"},2.600727272727273,null,10.542606060606062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F71<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F71<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F71<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F71<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F71<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F71<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN71*Bilans!F71+CO71","v":3.157866666666666},3.0387018867924525,174.8502215135506,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":22.155209320220695}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R77*Bilans!F77+S77","v":11.908541666666665},{"v":0.28678135601037585,"d":"28.68%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.4151477272727275},null,8.493393939393936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC77*Bilans!F77+AD77","v":3.218125},3.096686320754717,238.71482144189537,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":29.12532732901773},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ77*Bilans!F77+AK77","v":11.575375},{"v":0.2950356016347399,"d":"29.50%"},3.4151477272727275,null,8.160227272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU77*Bilans!F77+AV77","v":2.6664861111111113},2.565863993710692,197.79522420390225,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.15073400162538},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB77*Bilans!F77+BC77","v":11.908541666666665},{"v":0.28678135601037585,"d":"28.68%"},3.4151477272727275,null,8.493393939393936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W77<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W77<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W77<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W77<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W77<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM77*Bilans!F77+BN77","v":3.218125},3.096686320754717,238.71482144189537,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":29.12532732901773},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F77<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F77*BT77+BU77","v":2.565969444444444},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.2447956578962978},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC77*Bilans!F77+CD77","v":12.107847222222224},{"v":0.2820606887907135,"d":"28.21%"},3.4151477272727275,null,8.692699494949498,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F77<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F77<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F77<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F77<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F77<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F77<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN77*Bilans!F77+CO77","v":2.565969444444444},2.469140408805031,190.33907562817322,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":36.52769295972203}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R94*Bilans!F94+S94","v":15.631875000000003},{"v":0.12727127336699123,"d":"12.73%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.9894886363636366},null,13.642386363636366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC94*Bilans!F94+AD94","v":4.969125},4.781610849056603,204.99417747748714,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":10.490083161920582},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ94*Bilans!F94+AK94","v":14.521},{"v":0.13700768792532447,"d":"13.70%"},1.9894886363636366,null,12.531511363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU94*Bilans!F94+AV94","v":3.92425},3.7761650943396226,161.88934691037736,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":13.283183918450305},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB94*Bilans!F94+BC94","v":15.631875000000003},{"v":0.12727127336699123,"d":"12.73%"},1.9894886363636366,null,13.642386363636366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W94<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W94<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W94<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W94<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W94<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM94*Bilans!F94+BN94","v":4.692875},4.51578537735849,193.59787701650944,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":11.107590654338463},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F94<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F94*BT94+BU94","v":3.6205000000000003},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.2996952110559055},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC94*Bilans!F94+CD94","v":14.90025},{"v":0.13352048699609984,"d":"13.35%"},1.9894886363636366,null,12.910761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F94<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F94<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F94<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F94<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F94<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F94<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN94*Bilans!F94+CO94","v":3.6205000000000003},3.4838773584905662,149.35857310034308,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":14.397606543841626}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R104*Bilans!F104+S104","v":17.132083333333334},{"v":0.10140065931587688,"d":"10.14%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.737204545454546},null,15.394878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.33275},5.131514150943397,188.92462398885078,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.394278358152642},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ104*Bilans!F104+AK104","v":15.32175},{"v":0.1133816010217205,"d":"11.34%"},1.737204545454546,null,13.584545454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU104*Bilans!F104+AV104","v":4.141},3.984735849056604,146.70420851114923,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.810091261636924},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB104*Bilans!F104+BC104","v":17.132083333333334},{"v":0.10140065931587688,"d":"10.14%"},1.737204545454546,null,15.394878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W104<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W104<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W104<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W104<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W104<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.4762499999999985},5.269599056603772,194.00843319468262,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.174314159221824},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F104<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F104*BT104+BU104","v":3.8156},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.1821067490376107},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC104*Bilans!F104+CD104","v":15.32175},{"v":0.1133816010217205,"d":"11.34%"},1.737204545454546,null,13.584545454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F104<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F104<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F104<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F104<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F104<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F104<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN104*Bilans!F104+CO104","v":4.141},3.984735849056604,146.70420851114923,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":10.810091261636924}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F116<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F116<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F116<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F116<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F116<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F116<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F116<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F116*BT116+BU116","v":3.8902666666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.140225137512743},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F119<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F119<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F119<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F119<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F119<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F119<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F119<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F119*BT119+BU119","v":4.202885833333333},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":1.9810308539893102},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F136<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F136<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F136<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F136<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F136<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F136<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F136<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.874836666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7079642008439067},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F142<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F142<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F142<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F142<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F142<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F142<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F142<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F142*BT142+BU142","v":3.4480333333333335},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.4147233239125416},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F152<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F152<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F152<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F152<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F152<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F152<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F152<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F152*BT152+BU152","v":4.066199999999999},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.047623459649773},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F169<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F169<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F169<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F169<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F169<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F169<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F169<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F169*BT169+BU169","v":4.398554166666667},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.8929053039120787},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F175<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F175<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F175<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F175<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F175<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F175<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F175<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.622928333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8010330057668151},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F185<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F185<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F185<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F185<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F185<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F185<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F185<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F185*BT185+BU185","v":5.161309166666667},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.613165621893006},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F201<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F201<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F201<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F201<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F201<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F201<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F201<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.973256666666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.6741638466868942},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F211<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F211<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F211<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F211<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F211<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F211<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F211<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F211*BT211+BU211","v":4.651048333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.790144052461558},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F217<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F217<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F217<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F217<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F217<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F217<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F217<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F217*BT217+BU217","v":5.0857366666666675},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6371367723773689},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F234<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F234<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F234<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F234<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F234<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F234<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F234<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F234*BT234+BU234","v":4.8437874999999995},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7189124237237714},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F244<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F244<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F244<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F244<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F244<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F244<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F244<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F244*BT244+BU244","v":4.212845},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":1.9763476965394897},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"R250*Bilans!F250+S250","v":17.469722222222224},{"v":0.08516119519919747,"d":"8.52%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.4877424242424246},null,15.981979797979799,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1300000000000002},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.572166666666667},5.3618962264150944,165.3043359897084,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":6.727183872094096},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.379999999999999},{"$f":"AJ250*Bilans!F250+AK250","v":16.076833333333333},{"v":0.09253951903312788,"d":"9.25%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":14.589090909090908},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.2799999999999994},{"$f":"AU250*Bilans!F250+AV250","v":4.362},4.197396226415094,129.40343617152658,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":8.593532721829508},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.18333333333333238},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":15.816666666666675},{"$f":"BB250*Bilans!F250+BC250","v":17.469722222222224},{"v":0.08516119519919747,"d":"8.52%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":15.981979797979799},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W250<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W250<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W250<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W250<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W250<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4.399999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.752499999999999},5.535424528301886,170.65411888507714,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.516295477204749},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.11199999999999981},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F250<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0120000000000013},{"$f":"Bilans!F250*BT250+BU250","v":4.021866666666666},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.070194564288865},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.41000000000000014},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.379999999999999},{"$f":"CC250*Bilans!F250+CD250","v":16.076833333333333},{"v":0.09253951903312788,"d":"9.25%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":14.589090909090908},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.1200000000000001},{"$f":"IF(Bilans!F250<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F250<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F250<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F250<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F250<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F250<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.2799999999999994},{"$f":"CN250*Bilans!F250+CO250","v":4.362},4.197396226415094,129.40343617152658,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":8.593532721829508}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R260*Bilans!F260+S260","v":18.718},{"v":0.05626450961155527,"d":"5.63%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.0531590909090915},null,17.66484090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC260*Bilans!F260+AD260","v":6.136100000000001},5.904549056603774,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ260*Bilans!F260+AK260","v":18.718},{"v":0.05626450961155527,"d":"5.63%"},1.0531590909090915,null,17.66484090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU260*Bilans!F260+AV260","v":6.136100000000001},5.904549056603774,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB260*Bilans!F260+BC260","v":18.718},{"v":0.05626450961155527,"d":"5.63%"},1.0531590909090915,null,17.66484090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W260<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W260<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W260<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W260<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W260<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM260*Bilans!F260+BN260","v":5.5737499999999995},5.363419811320754,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F260<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.444834999999999},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.873195858030255},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC260*Bilans!F260+CD260","v":17.714875},{"v":0.05945055163579148,"d":"5.95%"},1.0531590909090915,null,16.66171590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F260<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F260<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F260<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F260<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F260<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F260<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN260*Bilans!F260+CO260","v":4.820425},4.638522169811321,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A16'!$C$39+'251.A16'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W277<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W277<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W277<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W277<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W277<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":2.263749999999999},2.178325471698112,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F277<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.847888333333333},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.7174583940763022},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F277<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F277<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F277<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F277<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F277<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R286*Bilans!F286+S286","v":18.284},{"v":0.06429843446497355,"d":"6.43%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.1756325757575763},null,17.108367424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC286*Bilans!F286+AD286","v":5.9588833333333335},5.734019811320755,133.8252458273585,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.762177001693617},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":18.284},{"v":0.06429843446497355,"d":"6.43%"},1.1756325757575763,null,17.108367424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU286*Bilans!F286+AV286","v":5.9588833333333335},5.734019811320755,133.8252458273585,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.762177001693617},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB286*Bilans!F286+BC286","v":18.284},{"v":0.06429843446497355,"d":"6.43%"},1.1756325757575763,null,17.108367424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W286<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W286<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W286<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W286<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W286<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM286*Bilans!F286+BN286","v":5.438124999999999},5.232912735849056,122.12999890330188,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.218206121737806},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F286<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F286*BT286+BU286","v":4.317709166666666},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9283481564497627},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC286*Bilans!F286+CD286","v":17.2130625},{"v":0.06829886173698471,"d":"6.83%"},1.1756325757575763,null,16.037429924242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F286<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F286<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F286<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F286<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F286<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F286<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN286*Bilans!F286+CO286","v":4.682087500000001},4.505404952830189,105.15082702956691,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.060813080869463}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"R292*Bilans!F292+S292","v":19.101999999999997},{"v":0.04946055148913493,"d":"4.95%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A16'!$C$39+'251.A16'!$C$40)","v":0.9447954545454553},null,18.15720454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AC292*Bilans!F292+AD292","v":6.2928999999999995},6.055432075471698,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"AJ292*Bilans!F292+AK292","v":19.101999999999997},{"v":0.04946055148913493,"d":"4.95%"},0.9447954545454553,null,18.15720454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.196},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"AU292*Bilans!F292+AV292","v":6.2928999999999995},6.055432075471698,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.4800000000000001},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.849999999999998},{"$f":"BB292*Bilans!F292+BC292","v":19.101999999999997},{"v":0.04946055148913493,"d":"4.95%"},0.9447954545454553,null,18.15720454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W292<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W292<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W292<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W292<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W292<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.74},{"$f":"BM292*Bilans!F292+BN292","v":5.69375},5.478891509433962,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.14060000000000006},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F292<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.725999999999999},{"$f":"Bilans!F292*BT292+BU292","v":4.557314999999999},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.8269631376430877},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.555},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":10.93},{"$f":"CC292*Bilans!F292+CD292","v":18.158875},{"v":0.0520294046049359,"d":"5.20%"},0.9447954545454553,null,17.214079545454542,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.15299999999999994},{"$f":"IF(Bilans!F292<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F292<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F292<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F292<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F292<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F292<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":2.950000000000001},{"$f":"CN292*Bilans!F292+CO292","v":4.942825},4.756303301886793,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R309*Bilans!F309+S309","v":11.88861111111111},{"v":0.28920854140602265,"d":"28.92%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.438287878787879},null,8.450323232323232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC309*Bilans!F309+AD309","v":3.1925000000000003},3.072028301886793,238.5200970668954,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":29.570618905439296},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ309*Bilans!F309+AK309","v":11.5395},{"v":0.29795813326295584,"d":"29.80%"},3.438287878787879,null,8.101212121212122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU309*Bilans!F309+AV309","v":2.6457962962962966},2.5459549266247383,197.6744211156852,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":35.68082735158643},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB309*Bilans!F309+BC309","v":11.88861111111111},{"v":0.28920854140602265,"d":"28.92%"},3.438287878787879,null,8.450323232323232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W309<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W309<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W309<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W309<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W309<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM309*Bilans!F309+BN309","v":3.1925000000000003},3.072028301886793,238.5200970668954,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":29.570618905439296},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F309<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F309*BT309+BU309","v":2.5491518518518514},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.266202641313574},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC309*Bilans!F309+CD309","v":12.078425925925927},{"v":0.28466357287564364,"d":"28.47%"},3.438287878787879,null,8.640138047138048,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F309<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F309<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F309<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F309<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F309<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F309<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN309*Bilans!F309+CO309","v":2.5491518518518514},2.452957442348008,190.4538597155708,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":37.03357286739677}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R315*Bilans!F315+S315","v":13.649000000000001},{"v":0.16837952386344213,"d":"16.84%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.2982121212121216},null,11.35078787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC315*Bilans!F315+AD315","v":4.508733333333333},4.338592452830188,218.14758386826756,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":13.559340165890767},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ315*Bilans!F315+AK315","v":13.536399999999999},{"v":0.1697801572953017,"d":"16.98%"},2.2982121212121216,null,11.238187878787876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU315*Bilans!F315+AV315","v":3.6598666666666664},3.5217584905660373,177.0765781845626,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":16.704283120684877},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB315*Bilans!F315+BC315","v":13.649000000000001},{"v":0.16837952386344213,"d":"16.84%"},2.2982121212121216,null,11.35078787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W315<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W315<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W315<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W315<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W315<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM315*Bilans!F315+BN315","v":4.351},4.186811320754717,210.515918161235,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":14.050896112148294},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F315<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F315*BT315+BU315","v":3.3834666666666666},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.4608034693099503},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC315*Bilans!F315+CD315","v":13.833599999999999},{"v":0.16613261343483415,"d":"16.61%"},2.2982121212121216,null,11.535387878787876,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F315<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F315<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F315<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F315<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F315<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F315<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN315*Bilans!F315+CO315","v":3.3834666666666666},3.255788679245283,163.70342263876503,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":18.068878758656965}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R325*Bilans!F325+S325","v":15.312875000000002},{"v":0.13316606470243525,"d":"13.32%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.0391553030303036},null,13.273719696969698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC325*Bilans!F325+AD325","v":4.895058333333333},4.710339150943396,207.55338685861923,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":10.94488821345701},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ325*Bilans!F325+AK325","v":14.362599999999999},{"v":0.1419767523310754,"d":"14.20%"},2.0391553030303036,null,12.323444696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU325*Bilans!F325+AV325","v":3.8817166666666667},3.7352367924528305,164.58709705377365,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.802106350717123},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB325*Bilans!F325+BC325","v":15.312875000000002},{"v":0.13316606470243525,"d":"13.32%"},2.0391553030303036,null,13.273719696969698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W325<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W325<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W325<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W325<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W325<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM325*Bilans!F325+BN325","v":4.637874999999999},4.462860849056603,196.6486604504717,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":11.551813331899742},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F325<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F325*BT325+BU325","v":3.5823666666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.324174850413946},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC325*Bilans!F325+CD325","v":14.728649999999998},{"v":0.1384482150794746,"d":"13.84%"},2.0391553030303036,null,12.689494696969694,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F325<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F325<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F325<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F325<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F325<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F325<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN325*Bilans!F325+CO325","v":3.5823666666666667},3.4471830188679244,151.89447888147515,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":14.955439027277453}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.3374999999999999},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.062499999999998},{"$f":"R342*Bilans!F342+S342","v":11.432812499999999},{"v":0.3292722220151495,"d":"32.93%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.764507575757576},null,7.668304924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.057499999999999996},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.3525},{"$f":"AC342*Bilans!F342+AD342","v":2.904479166666667},2.7948761792452834,238.88314863314753,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":35.78048573863168},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.375},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":14.425},{"$f":"AJ342*Bilans!F342+AK342","v":11.503125},{"v":0.3272595556214138,"d":"32.73%"},3.764507575757576,null,7.738617424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6769999999999996},{"$f":"AU342*Bilans!F342+AV342","v":2.3575416666666666},2.268577830188679,193.89947183319038,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.08137377610272},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.2749999999999999},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":13.124999999999998},{"$f":"BB342*Bilans!F342+BC342","v":10.982291666666665},{"v":0.3427797849499453,"d":"34.28%"},3.764507575757576,null,7.217784090909089,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W342<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W342<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W342<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W342<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W342<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":2.6950000000000003},{"$f":"BM342*Bilans!F342+BN342","v":1.5262500000000008},1.4686556603773593,125.52866957547177,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":68.09086021364092},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.04099999999999998},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F342<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":2.6769999999999996},{"$f":"Bilans!F342*BT342+BU342","v":2.3575416666666666},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.5316646273319625},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.3137500000000001},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.406250000000002},{"$f":"CC342*Bilans!F342+CD342","v":9.961614583333334},{"v":0.3779013476445808,"d":"37.79%"},3.764507575757576,null,6.197107007575759,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.007500000000000007},{"$f":"IF(Bilans!F342<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F342<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F342<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F342<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F342<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F342<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":1.7525},{"$f":"CN342*Bilans!F342+CO342","v":1.6940624999999998},1.630135613207547,139.33065474378216,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":61.345833108913936}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R352*Bilans!F352+S352","v":12.533680555555554},{"v":0.21456882591602935,"d":"21.46%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.6893371212121218},null,9.844343434343433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC352*Bilans!F352+AD352","v":4.021875},3.8701061320754713,230.92043720518868,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.038585642521475},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ352*Bilans!F352+AK352","v":12.700625},{"v":0.21174840775254145,"d":"21.17%"},2.6893371212121218,null,10.01128787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU352*Bilans!F352+AV352","v":3.315439814814815},3.190328878406709,190.35967342707744,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":21.882145562358303},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB352*Bilans!F352+BC352","v":12.533680555555554},{"v":0.21456882591602935,"d":"21.46%"},2.6893371212121218,null,9.844343434343433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W352<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W352<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W352<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W352<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W352<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM352*Bilans!F352+BN352","v":4.021875},3.8701061320754713,230.92043720518868,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.038585642521475},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F352<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F352*BT352+BU352","v":3.0934675925925923},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.6914930453982753},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC352*Bilans!F352+CD352","v":13.030671296296298},{"v":0.20638515545830022,"d":"20.64%"},2.6893371212121218,null,10.341334175084176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F352<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F352<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F352<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F352<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F352<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F352<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN352*Bilans!F352+CO352","v":3.0934675925925923},2.976732966457023,177.61489080629408,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":23.45230213652045}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R358*Bilans!F358+S358","v":11.84048611111111},{"v":0.2951029920561249,"d":"29.51%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.4941628787878787},null,8.34632323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC358*Bilans!F358+AD358","v":3.130625},3.01248820754717,237.93699927208408,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":30.67588711228879},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ358*Bilans!F358+AK358","v":11.452875},{"v":0.3050904579669191,"d":"30.51%"},3.4941628787878787,null,7.9587121212121215,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU358*Bilans!F358+AV358","v":2.5958379629629635},2.4978818134171914,197.2915617501192,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":36.99564474405496},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB358*Bilans!F358+BC358","v":11.84048611111111},{"v":0.2951029920561249,"d":"29.51%"},3.4941628787878787,null,8.34632323232323,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W358<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W358<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W358<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W358<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W358<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM358*Bilans!F358+BN358","v":3.130625},3.01248820754717,237.93699927208408,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":30.67588711228879},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F358<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F358*BT358+BU358","v":2.5085435185185183},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.319075969846063},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC358*Bilans!F358+CD358","v":12.007384259259261},{"v":0.29100117089143895,"d":"29.10%"},3.4941628787878787,null,8.513221380471382,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F358<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F358<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F358<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F358<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F358<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F358<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN358*Bilans!F358+CO358","v":2.5085435185185183},2.4138814989517816,190.65691909434437,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":38.28305085479432}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R369*Bilans!F369+S369","v":12.040277777777776},{"v":0.27094034123679994,"d":"27.09%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A16'!$C$39+'251.A16'!$C$40)","v":3.26219696969697},null,8.778080808080805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC369*Bilans!F369+AD369","v":3.3875},3.2596698113207547,239.31310420240143,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":26.351486631016048},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ369*Bilans!F369+AK369","v":11.8125},{"v":0.2761648228314895,"d":"27.62%"},3.26219696969697,null,8.55030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU369*Bilans!F369+AV369","v":2.803240740740741},2.697458071278826,198.03756265485046,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":31.84373702380585},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB369*Bilans!F369+BC369","v":12.040277777777776},{"v":0.27094034123679994,"d":"27.09%"},3.26219696969697,null,8.778080808080805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W369<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W369<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W369<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W369<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W369<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM369*Bilans!F369+BN369","v":3.3875},3.2596698113207547,239.31310420240143,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":26.351486631016048},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F369<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F369*BT369+BU369","v":2.677129629629629},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.1100647572227516},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC369*Bilans!F369+CD369","v":12.302314814814816},{"v":0.26516936192923096,"d":"26.52%"},3.26219696969697,null,9.040117845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F369<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F369<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F369<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F369<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F369<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F369<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN369*Bilans!F369+CO369","v":2.677129629629629},2.576105870020964,189.12832531923004,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":33.343794777287805}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"R370*Bilans!F370+S370","v":16.657750000000004},{"v":0.10984467599256512,"d":"10.98%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A16'!$C$39+'251.A16'!$C$40)","v":1.829765151515152},null,14.827984848484851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.20199999999999996},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"AC370*Bilans!F370+AD370","v":5.207316666666666},5.010814150943396,195.61216282452833,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.115177419102796},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.43200000000000005},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.225999999999999},{"$f":"AJ370*Bilans!F370+AK370","v":15.0304},{"v":0.12173762185405258,"d":"12.17%"},1.829765151515152,null,13.200634848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.11600000000000002},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.308},{"$f":"AU370*Bilans!F370+AV370","v":4.0610333333333335},3.9077867924528302,152.5521808037736,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":11.688063455307184},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.8700000000000003},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":11.01},{"$f":"BB370*Bilans!F370+BC370","v":16.657750000000004},{"v":0.10984467599256512,"d":"10.98%"},1.829765151515152,null,14.827984848484851,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W370<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W370<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W370<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W370<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W370<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.896},{"$f":"BM370*Bilans!F370+BN370","v":4.86975},4.685985849056603,182.9315155754717,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":9.747033275654324},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F370<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0679999999999996},{"$f":"Bilans!F370*BT370+BU370","v":3.7431333333333336},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.2243521056230717},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.46799999999999997},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":12.414},{"$f":"CC370*Bilans!F370+CD370","v":15.4521},{"v":0.11841530610824108,"d":"11.84%"},1.829765151515152,null,13.622334848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F370<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F370<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F370<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F370<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F370<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F370<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0679999999999996},{"$f":"CN370*Bilans!F370+CO370","v":3.7431333333333336},3.601883018867925,140.61030929056608,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":12.68071721395203}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$5,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$5,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$6,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$6,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"R371*Bilans!F371+S371","v":12.703819444444443},{"v":0.19614567519014459,"d":"19.61%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A16'!$C$39+'251.A16'!$C$40)","v":2.4917992424242428},null,10.2120202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$10,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$10,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$11,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$11,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"AC371*Bilans!F371+AD371","v":4.240625},4.080601415094339,224.13445199935674,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":15.74875140586147},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$27,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$27,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$16,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$16,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.21000000000000008},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$28,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$28,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$17,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$17,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.67},{"$f":"AJ371*Bilans!F371+AK371","v":13.006875},{"v":0.19157555080864871,"d":"19.16%"},2.4917992424242428,null,10.515075757575758,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$21,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$21,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.1211111111111111},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$22,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$22,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":3.297777777777778},{"$f":"AU371*Bilans!F371+AV371","v":3.492060185185186},3.360284329140462,184.56972638591105,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.124684395134402},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$16,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$16,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$5,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$5,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$5,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$5,0))))))","v":0.11666666666666675},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$17,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$17,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$6,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$6,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$6,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$6,0))))))","v":12.516666666666666},{"$f":"BB371*Bilans!F371+BC371","v":12.703819444444443},{"v":0.19614567519014459,"d":"19.61%"},2.4917992424242428,null,10.2120202020202,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A16'!$O$3,'251.A16'!$N$21,IF(Bilans!W371<='251.A16'!$P$3,'251.A16'!$O$21,IF(Bilans!W371<='251.A16'!$Q$3,'251.A16'!$P$10,IF(Bilans!W371<='251.A16'!$R$3,'251.A16'!$Q$10,IF(Bilans!W371<='251.A16'!$S$3,'251.A16'!$R$10,IF(Bilans!W371<='251.A16'!$U$3,'251.A16'!$S$10,0))))))","v":0.14999999999999997},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$22,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$22,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$11,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$11,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$11,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$11,0))))))","v":4},{"$f":"BM371*Bilans!F371+BN371","v":4.240625},4.080601415094339,224.13445199935674,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":15.74875140586147},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$32,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$32,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$32,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$32,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$32,'251.A16'!$V$32))))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$N$33,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$O$33,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$33,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$V$3,'251.A16'!$S$33,IF(Bilans!F371<='251.A16'!$W$3,'251.A16'!$V$33,'251.A16'!$V$33))))))))","v":3.0791111111111107},{"$f":"Bilans!F371*BT371+BU371","v":3.237032407407407},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.5721233104046606},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$57,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$57,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$27,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$27,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$16,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$16,0))))))","v":0.1722222222222221},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$58,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$58,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$28,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$28,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$17,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$17,0))))))","v":13.005555555555556},{"$f":"CC371*Bilans!F371+CD371","v":13.281828703703704},{"v":0.18760965059949855,"d":"18.76%"},2.4917992424242428,null,10.790029461279461,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$62,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$62,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$32,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$32,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$21,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$21,0))))))","v":0.09844444444444446},{"$f":"IF(Bilans!F371<='251.A16'!$O$3,'251.A16'!$D$63,IF(Bilans!F371<='251.A16'!$P$3,'251.A16'!$E$63,IF(Bilans!F371<='251.A16'!$Q$3,'251.A16'!$P$33,IF(Bilans!F371<='251.A16'!$R$3,'251.A16'!$Q$33,IF(Bilans!F371<='251.A16'!$S$3,'251.A16'!$R$22,IF(Bilans!F371<='251.A16'!$U$3,'251.A16'!$S$22,0))))))","v":3.0791111111111107},{"$f":"CN371*Bilans!F371+CO371","v":3.237032407407407},3.1148802410901464,171.09046066049646,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":20.631411899879662}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.2031979229649545},{"$f":"SUM(AF7:AF372)/229","v":4.0454678737723},{"$f":"SUM(AG7:AG372)/Z373","v":3.7943692403462483},{"$f":"SUM(AH7:AH372)","v":3907.3145056027497},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.52362880481842},{"$f":"SUM(AX7:AX372)/229","v":3.3913844383406953},{"$f":"SUM(AY7:AY372)/AR373","v":3.1190289983141297},{"$f":"SUM(AZ7:AZ372)","v":4760.872610502792},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12165.721561152095},{"$f":"SUM(BK7:BK372)","v":1.925212134611641},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":4.066246048874705},{"$f":"SUM(BP7:BP372)/229","v":3.9091623840164558},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.563843634070283},{"$f":"SUM(BR7:BR372)","v":4719.91310532479},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1354.2814693310843},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":865.237372619355},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.646773286706},{"$f":"SUM(CL7:CL372)","v":1.925212134611641},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.196901591348488},{"$f":"SUM(CQ7:CQ372)/229","v":3.078335420438245},{"$f":"SUM(CR7:CR372)/CK373","v":2.864795686170522},{"$f":"SUM(CS7:CS372)","v":5287.460110812351}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.710360189948176},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A19","index":46,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":4941.686100455219},null,null,"COP",{"$f":"K13","v":3.648265143671593},{"$f":"L13","v":3.169579407796911},{"$f":"M13","v":3.4659159656596352},{"$f":"N13","v":3.1408287617084567},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9995573220078692},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9995573924569361},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.648265143671593},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":4.4267799213082437E-4},{"$f":"1-N3","v":4.4260754306391092E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.648548733817039},{"$f":"L14","v":3.169862997942357},{"$f":"M14","v":3.4663588397023575},{"$f":"N14","v":3.1412715652397036}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.648548733817039},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R7*Bilans!F7+S7","v":12.609583333333333},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.2567831104889559,"d":"25.68%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":9.371655303030302},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC7*Bilans!F7+AD7","v":3.2793379629629626},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.155589360587002},{"$f":"AF7*Z7","v":229.83390861723365},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":27.004677700051513},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ7*Bilans!F7+AK7","v":12.425087962962964},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.2605959845076939,"d":"26.06%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":9.187159932659934},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU7*Bilans!F7+AV7","v":2.7818194444444444},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.6768451257861634},{"$f":"AX7*AR7","v":194.96509454195254},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":31.834368307481597},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB7*Bilans!F7+BC7","v":12.609583333333333},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.2567831104889559,"d":"25.68%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":9.371655303030302},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W7<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W7<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W7<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W7<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W7<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM7*Bilans!F7+BN7","v":3.2793379629629626},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.155589360587002},{"$f":"BP7*BJ7","v":229.83390861723365},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":27.004677700051513},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F7<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F7*BT7+BU7","v":2.645406481481482},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.1473599879309093},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC7*Bilans!F7+CD7","v":12.919657407407408},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.2506202701974577,"d":"25.06%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":9.681729377104379},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F7<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F7<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F7<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F7<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F7<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F7<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN7*Bilans!F7+CO7","v":2.645406481481482},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.5455798218029355},{"$f":"CQ7*CK7","v":185.40452932484757},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":33.47593852940297}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R8*Bilans!F8+S8","v":14.039166666666665},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.16603171862268443,"d":"16.60%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":11.708219696969694},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC8*Bilans!F8+AD8","v":4.251583333333333},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.091146226415094},{"$f":"AF8*Z8","v":208.91996088765012},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.604133450126008},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ8*Bilans!F8+AK8","v":13.875083333333334},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.16799516901618394,"d":"16.80%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":11.544136363636364},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU8*Bilans!F8+AV8","v":3.597083333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.461344339622641},{"$f":"AX8*AR8","v":176.75826871783877},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":17.2613989225525},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB8*Bilans!F8+BC8","v":14.039166666666665},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.16603171862268443,"d":"16.60%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":11.708219696969694},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W8<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W8<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W8<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W8<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W8<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM8*Bilans!F8+BN8","v":3.9451203703703697},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.7962479035639407},{"$f":"BP8*BJ8","v":193.86057589717936},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.738604794079441},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F8<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F8*BT8+BU8","v":3.3442166666666666},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.4896851315339137},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC8*Bilans!F8+CD8","v":14.08575},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.16548263100629856,"d":"16.55%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":11.75480303030303},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F8<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F8<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F8<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F8<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F8<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F8<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN8*Bilans!F8+CO8","v":3.3442166666666666},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":3.2180198113207545},{"$f":"CQ8*CK8","v":164.33256987392798},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":18.5665872050749}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3335.59296145369},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R9*Bilans!F9+S9","v":14.056833333333332},{"v":0.16566244606580866,"d":"16.57%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.3286893939393942},null,11.728143939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC9*Bilans!F9+AD9","v":4.255616666666667},4.095027358490566,208.89628016174956,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.574811717319623},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ9*Bilans!F9+AK9","v":13.881716666666668},{"v":0.16775226363257623,"d":"16.78%"},2.3286893939393942,null,11.553027272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU9*Bilans!F9+AV9","v":3.5989166666666668},3.4631084905660376,176.6607199768439,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":17.234300597241024},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB9*Bilans!F9+BC9","v":14.056833333333332},{"v":0.16566244606580866,"d":"16.57%"},2.3286893939393942,null,11.728143939393938,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W9<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W9<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W9<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W9<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W9<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM9*Bilans!F9+BN9","v":3.9473240740740736},3.798368448637316,193.76306191433196,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.713128816843648},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F9<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F9*BT9+BU9","v":3.3458633333333334},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.4884598329762144},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC9*Bilans!F9+CD9","v":14.09345},{"v":0.16523203289041322,"d":"16.52%"},2.3286893939393942,null,11.764760606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F9<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F9<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F9<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F9<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F9<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F9<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN9*Bilans!F9+CO9","v":3.3458633333333334},3.2196043396226415,164.2390419554374,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":18.53776005727092}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R10*Bilans!F10+S10","v":12.950833333333334},{"v":0.21432515750127232,"d":"21.43%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.7756893939393943},null,10.175143939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC10*Bilans!F10+AD10","v":3.730546296296296},3.5897709643605866,221.63311202525256,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":20.122735808059968},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":13.081046296296297},{"v":0.21219169560811732,"d":"21.22%"},2.7756893939393943,null,10.305356902356902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU10*Bilans!F10+AV10","v":3.202694444444444},3.081838050314465,190.27324156060607,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":23.439263046253163},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB10*Bilans!F10+BC10","v":12.950833333333334},{"v":0.21432515750127232,"d":"21.43%"},2.7756893939393943,null,10.175143939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W10<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W10<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W10<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W10<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W10<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM10*Bilans!F10+BN10","v":3.730546296296296},3.5897709643605866,221.63311202525256,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":20.122735808059968},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F10<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F10*BT10+BU10","v":3.0040981481481484},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":2.7715627456314738},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC10*Bilans!F10+CD10","v":13.382240740740741},{"v":0.20741589153220932,"d":"20.74%"},2.7756893939393943,null,10.606551346801346,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F10<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F10<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F10<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F10<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F10<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F10<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN10*Bilans!F10+CO10","v":3.0040981481481484},2.8907359538784068,178.47456338080812,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":24.98879658322166}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.647821216166587},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R11*Bilans!F11+S11","v":13.035416666666666},{"v":0.20414517558516285,"d":"20.41%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.6611174242424247},null,10.374299242424241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC11*Bilans!F11+AD11","v":3.842384259259259},3.6973886268343814,218.1106357281542,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":18.666912998343413},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":13.24363425925926},{"v":0.2009355870260393,"d":"20.09%"},2.6611174242424247,null,10.582516835016834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU11*Bilans!F11+AV11","v":3.3070138888888887},3.1822209119496856,187.72065805996286,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":21.68888764416274},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB11*Bilans!F11+BC11","v":13.035416666666666},{"v":0.20414517558516285,"d":"20.41%"},2.6611174242424247,null,10.374299242424241,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W11<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W11<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W11<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W11<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W11<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM11*Bilans!F11+BN11","v":3.842384259259259},3.6973886268343814,218.1106357281542,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":18.666912998343413},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F11<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F11*BT11+BU11","v":3.09300462962963},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.69189590984379},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC11*Bilans!F11+CD11","v":13.49689814814815},{"v":0.19716511120057204,"d":"19.72%"},2.6611174242424247,null,10.835780723905724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F11<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F11<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F11<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F11<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F11<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F11<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN11*Bilans!F11+CO11","v":3.09300462962963},2.9762874737945495,175.57255093708312,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":23.18957171505609}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R12*Bilans!F12+S12","v":13.115416666666667},{"v":0.19463764306983167,"d":"19.46%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.552753787878788},null,10.56266287878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC12*Bilans!F12+AD12","v":3.9481620370370365},3.7991747903563935,214.23443028961788,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.36587141938311},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":13.397412037037038},{"v":0.1905408134661919,"d":"19.05%"},2.552753787878788,null,10.84465824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU12*Bilans!F12+AV12","v":3.4056805555555556},3.2771643081761006,184.79840156596632,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":20.13203327782174},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB12*Bilans!F12+BF8","v":2.4463636363636367},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.1063901515151513,0.041676620761595756,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":54.039593994332016},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":2.350133278395268},null,{"$f":"IF(Bilans!W12<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W12<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W12<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W12<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W12<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W12<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM12*Bilans!F12+BN12","v":3.9481620370370365},2.9052513102725364,156.99860125862898,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":24.51242900454772},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F12<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F12*BT12+BU12","v":3.177093518518519},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.6206488613247836},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC12*Bilans!F12+CD12","v":13.605342592592594},{"v":0.18762877674749848,"d":"18.76%"},2.552753787878788,null,11.052588804713807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":2.350133278395268},null,{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F12<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F12<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F12<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F12<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F12<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F12<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN12*Bilans!F12+CO12","v":3.177093518518519},3.05720319706499,172.39485449980472,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":24.330158328376605}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":3967.1315010449957},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.648265143671593},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.169579407796911},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.4659159656596352},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":3.1408287617084567},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R13*Bilans!F13+S13","v":14.162833333333332},{"v":0.16346615715268414,"d":"16.35%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.31514393939394},null,11.847689393939392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC13*Bilans!F13+AD13","v":4.279816666666666},4.118314150943395,208.74536376106346,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.400041907937362},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ13*Bilans!F13+AK13","v":13.921516666666667},{"v":0.16629969239898,"d":"16.63%"},2.31514393939394,null,11.606372727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU13*Bilans!F13+AV13","v":3.6099166666666664},3.4736933962264147,176.07141296483707,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":17.072288656235497},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB13*Bilans!F13+BC13","v":14.162833333333332},{"v":0.16346615715268414,"d":"16.35%"},2.31514393939394,null,11.847689393939392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W13<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W13<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W13<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W13<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W13<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM13*Bilans!F13+BN13","v":3.960546296296296},3.811091719077568,193.1731524277683,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.560868311505821},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F13<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F13*BT13+BU13","v":3.3557433333333333},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.481133294350454},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC13*Bilans!F13+CD13","v":14.139650000000001},{"v":0.16373417583843586,"d":"16.37%"},2.31514393939394,null,11.824506060606062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F13<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F13<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F13<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F13<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F13<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F13<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN13*Bilans!F13+CO13","v":3.3557433333333333},3.229111509433962,163.67426863427104,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":18.365391281898432}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.648548733817039},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.169862997942357},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.4663588397023575},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":3.1412715652397036},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R14*Bilans!F14+S14","v":12.765416666666667},{"v":0.23711287896097114,"d":"23.71%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.026844696969697},null,9.73857196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC14*Bilans!F14+AD14","v":3.485384259259259},3.353860324947589,227.28410160465506,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":23.640952798951965},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":12.72463425925926},{"v":0.23787282489217096,"d":"23.79%"},3.026844696969697,null,9.697789562289563,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.974013888888889},2.8617869496855346,193.93731784383937,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":27.705924665383005},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB14*Bilans!F14+BC14","v":12.765416666666667},{"v":0.23711287896097114,"d":"23.71%"},3.026844696969697,null,9.73857196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W14<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W14<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W14<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W14<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W14<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM14*Bilans!F14+BN14","v":3.485384259259259},3.353860324947589,227.28410160465506,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":23.640952798951965},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F14<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F14*BT14+BU14","v":2.80920462962963},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":2.9638447921558586},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC14*Bilans!F14+CD14","v":13.130898148148148},{"v":0.2305131501912208,"d":"23.05%"},3.026844696969697,null,10.104053451178451,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F14<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F14<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F14<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F14<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F14<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F14<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN14*Bilans!F14+CO14","v":2.80920462962963},2.703196907756814,183.19000229969035,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":29.33136443329219}]
[null,9,null,null,"COP",{"$f":"AY373","v":3.06711455621816},{"$nulls":4},{"$f":"F11","v":3.647821216166587},{"$f":"F15","v":3.06711455621816},{"$f":"F28","v":3.4266008849611436},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R15*Bilans!F15+S15","v":12.89375},{"v":0.2212708764817345,"d":"22.13%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.853011363636364},null,10.040738636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC15*Bilans!F15+AD15","v":3.655069444444444},3.517142295597484,223.6758616906089,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":21.155588083399824},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":12.971319444444445},{"v":0.2199476603637493,"d":"21.99%"},2.853011363636364,null,10.118308080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU15*Bilans!F15+AV15","v":3.1322916666666667},3.0140919811320757,191.68391962371356,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":24.68644424328972},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB15*Bilans!F15+BC15","v":12.89375},{"v":0.2212708764817345,"d":"22.13%"},2.853011363636364,null,10.040738636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W15<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W15<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W15<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W15<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W15<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM15*Bilans!F15+BN15","v":3.655069444444444},3.517142295597484,223.6758616906089,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":21.155588083399824},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F15<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F15*BT15+BU15","v":2.9440972222222226},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":2.8280474057658176},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC15*Bilans!F15+CD15","v":13.304861111111112},{"v":0.21443375769280046,"d":"21.44%"},2.853011363636364,null,10.451849747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F15<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F15<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F15<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F15<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F15<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F15<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN15*Bilans!F15+CO15","v":2.9440972222222226},2.8329992138364783,180.1671604577616,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":26.26446674356841}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.6503480670163704},{"$f":"F19","v":3.6503480670163704},{"$f":"F19","v":3.6503480670163704},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R16*Bilans!F16+S16","v":12.894583333333333},{"v":0.2211690367989848,"d":"22.12%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.851882575757576},null,10.042700757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC16*Bilans!F16+AD16","v":3.656171296296296},3.5182025681341718,223.64797938052698,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.1402032237647},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":12.972921296296297},{"v":0.21983349090168103,"d":"21.98%"},2.851882575757576,null,10.12103872053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU16*Bilans!F16+AV16","v":3.1333194444444445},3.0150809748427676,191.66513429323902,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.667834095767812},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB16*Bilans!F16+BC16","v":12.894583333333333},{"v":0.2211690367989848,"d":"22.12%"},2.851882575757576,null,10.042700757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W16<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W16<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W16<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W16<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W16<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM16*Bilans!F16+BN16","v":3.656171296296296},3.5182025681341718,223.64797938052698,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.1402032237647},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F16<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F16*BT16+BU16","v":2.9449731481481485},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.8272062571651877},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC16*Bilans!F16+CD16","v":13.305990740740741},{"v":0.2143307199985931,"d":"21.43%"},2.851882575757576,null,10.454108164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F16<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F16<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F16<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F16<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F16<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F16<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN16*Bilans!F16+CO16","v":2.9449731481481485},2.833842085953879,180.14399231798652,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.245469936865685}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":710.4132993194556},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R17*Bilans!F17+S17","v":12.604166666666668},{"v":0.2574755822689707,"d":"25.75%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.245265151515152},null,9.358901515151516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC17*Bilans!F17+AD17","v":3.2721759259259255},3.148697589098532,229.8864109800839,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":27.129216948540346},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":12.414675925925927},{"v":0.2614055470218091,"d":"26.14%"},3.245265151515152,null,9.169410774410775,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.775138888888889},2.6704166666666667,194.96712083333338,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.988154158215018},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB17*Bilans!F17+BC17","v":12.604166666666668},{"v":0.2574755822689707,"d":"25.75%"},3.245265151515152,null,9.358901515151516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W17<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W17<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W17<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W17<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W17<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM17*Bilans!F17+BN17","v":3.2721759259259255},3.148697589098532,229.8864109800839,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":27.129216948540346},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F17<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F17*BT17+BU17","v":2.6397129629629634},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.154148435245884},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC17*Bilans!F17+CD17","v":12.912314814814815},{"v":0.2513310121428986,"d":"25.13%"},3.245265151515152,null,9.667049663299663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F17<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F17<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F17<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F17<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F17<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F17<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN17*Bilans!F17+CO17","v":2.6397129629629634},2.5401011530398327,185.45278518343824,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":33.629251298820414}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":4941.686100455219},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R18*Bilans!F18+S18","v":12.884166666666667},{"v":0.22244297969671492,"d":"22.24%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.8659924242424246},null,10.018174242424243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC18*Bilans!F18+AD18","v":3.6423981481481476},3.504949161425576,223.99237921793411,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.333182986246157},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":12.952898148148149},{"v":0.2212626387903907,"d":"22.13%"},2.8659924242424246,null,10.086905723905724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU18*Bilans!F18+AV18","v":3.120472222222222},3.002718553459119,191.89609946798177,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":24.901342062860046},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB18*Bilans!F18+BC18","v":12.884166666666667},{"v":0.22244297969671492,"d":"22.24%"},2.8659924242424246,null,10.018174242424243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W18<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W18<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W18<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W18<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W18<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM18*Bilans!F18+BN18","v":3.6423981481481476},3.504949161425576,223.99237921793411,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.333182986246157},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F18<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F18*BT18+BU18","v":2.9340240740740744},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.8377567127684387},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC18*Bilans!F18+CD18","v":13.291870370370372},{"v":0.21561994996815223,"d":"21.56%"},2.8659924242424246,null,10.425877946127947,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F18<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F18<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F18<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F18<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F18<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F18<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN18*Bilans!F18+CO18","v":2.9340240740740744},2.8233061844863734,180.4303116529637,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":26.48374527319806}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.6503480670163704},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5667.514267830837},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R19*Bilans!F19+S19","v":12.596666666666668},{"v":0.2584353725131709,"d":"25.84%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.2554242424242426},null,9.341242424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC19*Bilans!F19+AD19","v":3.262259259259259},3.139155136268344,229.95509959672196,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.302558666982936},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":12.40025925925926},{"v":0.26252872414691014,"d":"26.25%"},3.2554242424242426,null,9.144835016835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.7658888888888886},2.66151572327044,194.96618888050315,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":32.20231484013611},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB19*Bilans!F19+BC19","v":12.596666666666668},{"v":0.2584353725131709,"d":"25.84%"},3.2554242424242426,null,9.341242424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W19<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W19<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W19<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W19<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W19<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM19*Bilans!F19+BN19","v":3.262259259259259},3.139155136268344,229.95509959672196,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.302558666982936},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F19<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F19*BT19+BU19","v":2.63182962962963},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1635963125772726},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC19*Bilans!F19+CD19","v":12.902148148148148},{"v":0.252316451884138,"d":"25.23%"},3.2554242424242426,null,9.646723905723906,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F19<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F19<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F19<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F19<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F19<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F19<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN19*Bilans!F19+CO19","v":2.63182962962963},2.532515303983229,185.51641562065947,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":33.84262560543044}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":5719.002944141815},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R20*Bilans!F20+S20","v":12.535416666666668},{"v":0.2663166482844063,"d":"26.63%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.338390151515152},null,9.197026515151517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC20*Bilans!F20+AD20","v":3.181273148148148},3.0612251048218027,230.3418830123166,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":28.75863322214742},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":12.28252314814815},{"v":0.27180002929760283,"d":"27.18%"},3.338390151515152,null,8.944132996632998,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.690347222222222},2.588824685534591,194.79611346305035,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.00641630617814},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB20*Bilans!F20+BC20","v":12.535416666666668},{"v":0.2663166482844063,"d":"26.63%"},3.338390151515152,null,9.197026515151517,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W20<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W20<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W20<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W20<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W20<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM20*Bilans!F20+BN20","v":3.181273148148148},3.0612251048218027,230.3418830123166,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":28.75863322214742},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F20<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F20*BT20+BU20","v":2.5674490740740747},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.242925671127718},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC20*Bilans!F20+CD20","v":12.81912037037037},{"v":0.2604227166187924,"d":"26.04%"},3.338390151515152,null,9.480730218855218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F20<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F20<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F20<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F20<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F20<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F20<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN20*Bilans!F20+CO20","v":2.5674490740740747},2.4705642033542983,185.8976034813942,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":35.63422876461667}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":5},"70/55",{"$f":"CS373+CA373","v":6233.440732460637},{"$nulls":5},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R21*Bilans!F21+S21","v":13.063333333333333},{"v":0.20081421512909142,"d":"20.08%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.6233030303030307},null,10.440030303030301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC21*Bilans!F21+AD21","v":3.879296296296296},3.732907756813417,216.8181418837431,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.20484406889681},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ21*Bilans!F21+AK21","v":13.297296296296297},{"v":0.1972809337965719,"d":"19.73%"},2.6233030303030307,null,10.673993265993266,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU21*Bilans!F21+AV21","v":3.3414444444444444},3.2153522012578617,186.75700960091484,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":21.135166346560272},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB21*Bilans!F21+BC21","v":13.063333333333333},{"v":0.20081421512909142,"d":"20.08%"},2.6233030303030307,null,10.440030303030301,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W21<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W21<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W21<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W21<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W21<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM21*Bilans!F21+BN21","v":3.879296296296296},3.732907756813417,216.8181418837431,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.20484406889681},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F21<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F21*BT21+BU21","v":3.1223481481481485},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.6665977388095077},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC21*Bilans!F21+CD21","v":13.534740740740741},{"v":0.19381996896376902,"d":"19.38%"},2.6233030303030307,null,10.91143771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F21<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F21<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F21<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F21<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F21<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F21<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN21*Bilans!F21+CO21","v":3.1223481481481485},3.004523689727464,174.51147633192306,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":22.61822859600349}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R22*Bilans!F22+S22","v":12.952083333333334},{"v":0.21417374647228277,"d":"21.42%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.7739962121212125},null,10.178087121212123,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC22*Bilans!F22+AD22","v":3.7321990740740736},3.591361373165618,221.58536428733086,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.1005860120914},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":13.083449074074075},{"v":0.21202331253905463,"d":"21.20%"},2.7739962121212125,null,10.309452861952863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU22*Bilans!F22+AV22","v":3.204236111111111},3.083321540880503,190.23953756253576,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.41256571029026},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB22*Bilans!F22+BC22","v":12.952083333333334},{"v":0.21417374647228277,"d":"21.42%"},2.7739962121212125,null,10.178087121212123,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W22<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W22<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W22<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W22<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W22<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM22*Bilans!F22+BN22","v":3.7321990740740736},3.591361373165618,221.58536428733086,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.1005860120914},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F22<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F22*BT22+BU22","v":3.0054120370370376},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.7703510896417227},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC22*Bilans!F22+CD22","v":13.383935185185186},{"v":0.20726312356860313,"d":"20.73%"},2.7739962121212125,null,10.609938973063972,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F22<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F22<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F22<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F22<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F22<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F22<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN22*Bilans!F22+CO22","v":3.0054120370370376},2.8920002620545078,178.4351016231895,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":24.96143210254578}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R23*Bilans!F23+S23","v":12.641666666666667},{"v":0.2526937136693234,"d":"25.27%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.1944696969696973},null,9.44719696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC23*Bilans!F23+AD23","v":3.321759259259259},3.1964098532494756,229.4731691919192,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.27803300974492},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":12.48675925925926},{"v":0.2558285645333407,"d":"25.58%"},3.1944696969696973,null,9.292289562289563,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.821388888888889},2.714921383647799,194.90667424242426,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.938414696747692},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB23*Bilans!F23+BC23","v":12.641666666666667},{"v":0.2526937136693234,"d":"25.27%"},3.1944696969696973,null,9.44719696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W23<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W23<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W23<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W23<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W23<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM23*Bilans!F23+BN23","v":3.321759259259259},3.1964098532494756,229.4731691919192,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.27803300974492},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F23<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F23*BT23+BU23","v":2.67912962962963},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.107743059367725},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC23*Bilans!F23+CD23","v":12.963148148148148},{"v":0.24642699909481816,"d":"24.64%"},3.1944696969696973,null,9.76867845117845,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F23<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F23<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F23<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F23<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F23<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F23<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN23*Bilans!F23+CO23","v":2.67912962962963},2.578030398322851,185.07914595959596,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.581215369301766}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R24*Bilans!F24+S24","v":12.55},{"v":0.2644331763853676,"d":"26.44%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.318636363636364},null,9.231363636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC24*Bilans!F24+AD24","v":3.2005555555555554},3.0797798742138363,230.27794099485422,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":28.40526505443667},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ24*Bilans!F24+AK24","v":12.310555555555556},{"v":0.2695764905702177,"d":"26.96%"},3.318636363636364,null,8.991919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU24*Bilans!F24+AV24","v":2.708333333333333},2.606132075471698,194.86286449399657,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":33.567739893048135},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB24*Bilans!F24+BC24","v":12.55},{"v":0.2644331763853676,"d":"26.44%"},3.318636363636364,null,9.231363636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W24<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W24<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W24<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W24<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W24<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM24*Bilans!F24+BN24","v":3.2005555555555554},3.0797798742138363,230.27794099485422,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":28.40526505443667},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F24<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F24*BT24+BU24","v":2.5827777777777783},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.2236790107399935},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC24*Bilans!F24+CD24","v":12.838888888888889},{"v":0.2584831438574407,"d":"25.85%"},3.318636363636364,null,9.520252525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F24<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F24<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F24<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F24<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F24<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F24<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN24*Bilans!F24+CO24","v":2.5827777777777783},2.4853144654088055,185.82922195540314,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":35.19955516855444}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R25*Bilans!F25+S25","v":12.865833333333333},{"v":0.2246901294831861,"d":"22.47%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.890825757575758},null,9.975007575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC25*Bilans!F25+AD25","v":3.618157407407407},3.481623165618448,224.57672160787118,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.67639581544894},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":12.917657407407408},{"v":0.2237886999478763,"d":"22.38%"},2.890825757575758,null,10.02683164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU25*Bilans!F25+AV25","v":3.097861111111111},2.980960691823899,192.28226248684965,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":25.317020122129197},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB25*Bilans!F25+BC25","v":12.865833333333333},{"v":0.2246901294831861,"d":"22.47%"},2.890825757575758,null,9.975007575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W25<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W25<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W25<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W25<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W25<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM25*Bilans!F25+BN25","v":3.618157407407407},3.481623165618448,224.57672160787118,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.67639581544894},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F25<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F25*BT25+BU25","v":2.914753703703704},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":2.8565180313685543},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC25*Bilans!F25+CD25","v":13.267018518518519},{"v":0.2178956600942897,"d":"21.79%"},2.890825757575758,null,10.37619276094276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F25<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F25<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F25<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F25<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F25<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F25<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN25*Bilans!F25+CO25","v":2.914753703703704},2.804762997903564,180.9169025460454,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":26.90745773335986}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12165.296640008313},null,{"$f":"F26/F28","v":3550.2519985330196},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R26*Bilans!F26+S26","v":10.754239583333334},{"v":0.39182362628832873,"d":"39.18%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.213765151515152},null,6.540474431818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.6594479166666667},2.559091391509434,246.3227827983491,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":44.00670502571413},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ26*Bilans!F26+AK26","v":10.830989583333333},{"v":0.3890471059079653,"d":"38.90%"},4.213765151515152,null,6.6172244318181805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU26*Bilans!F26+AV26","v":2.177235416666667},2.095075589622642,201.65940580353777,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":53.75327771361425},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB26*Bilans!F26+BC26","v":10.5666875},{"v":0.3987782501862719,"d":"39.88%"},4.213765151515152,null,6.3529223484848485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W26<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W26<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W26<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W26<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W26<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM26*Bilans!F26+BN26","v":1.149981481481482},1.106585953878407,106.5133244046122,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":101.76993445949206},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F26<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F26*BT26+BU26","v":2.177235416666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.486182515257251},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC26*Bilans!F26+CD26","v":10.360479166666666},{"v":0.4067152767482346,"d":"40.67%"},4.213765151515152,null,6.146714015151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F26<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F26<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F26<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F26<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F26<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F26<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN26*Bilans!F26+CO26","v":1.6740520833333332},1.6740520833333332,161.13420922916666,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":67.27220802817516}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":2.350133278395268},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R27*Bilans!F27+S27","v":10.230625},{"v":0.4303034005520413,"d":"43.03%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.402272727272727},null,5.8283522727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC27*Bilans!F27+AD27","v":2.588125},2.588125,260.8265318181818,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":45.558260411407},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ27*Bilans!F27+AK27","v":10.265625},{"v":0.4288363082883631,"d":"42.88%"},4.402272727272727,null,5.863352272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU27*Bilans!F27+AV27","v":2.1288750000000003},2.1288750000000003,214.54415181818186,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":55.38628276778707},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB27*Bilans!F27+BC27","v":10.13875},{"v":0.4342027101242981,"d":"43.42%"},4.402272727272727,null,5.736477272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W27<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W27<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W27<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W27<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W27<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM27*Bilans!F27+BN27","v":0.9659722222222229},0.9659722222222229,97.34892424242432,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":122.06404078164816},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F27<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F27*BT27+BU27","v":2.1288750000000003},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.560278111187124},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC27*Bilans!F27+CD27","v":9.98125},{"v":0.4410542494449821,"d":"44.11%"},4.402272727272727,null,5.578977272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F27<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F27<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F27<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F27<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F27<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F27<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN27*Bilans!F27+CO27","v":1.661875},1.661875,167.4807409090909,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":70.9502656501077}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.4266008849611436},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R28*Bilans!F28+S28","v":11.164979166666665},{"v":0.3641649374082821,"d":"36.42%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.0658939393939395},null,7.099085227272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC28*Bilans!F28+AD28","v":2.7153958333333335},2.612928066037736,242.2317339009434,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":41.51088496213883},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ28*Bilans!F28+AK28","v":11.274479166666666},{"v":0.36062809459215434,"d":"36.06%"},4.0658939393939395,null,7.208585227272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU28*Bilans!F28+AV28","v":2.2151708333333335},2.131579481132076,197.60826957830193,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":50.88478160149624},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB28*Bilans!F28+BC28","v":10.902375000000001},{"v":0.37293653349787903,"d":"37.29%"},4.0658939393939395,null,6.8364810606060615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W28<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W28<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W28<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W28<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W28<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM28*Bilans!F28+BN28","v":1.2943240740740745},1.2454816561844868,115.46249016218796,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":87.08675541309618},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F28<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F28*BT28+BU28","v":2.2151708333333335},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.430323901034283},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC28*Bilans!F28+CD28","v":10.657958333333333},{"v":0.38148900682766224,"d":"38.15%"},4.0658939393939395,null,6.592064393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F28<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F28<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F28<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F28<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F28<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F28<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN28*Bilans!F28+CO28","v":1.6836041666666666},1.620071933962264,150.1889159172384,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":66.95070391001713}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R29*Bilans!F29+S29","v":12.418750000000001},{"v":0.2815436702200668,"d":"28.15%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.496420454545455},null,8.922329545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC29*Bilans!F29+AD29","v":3.027013888888889},2.9127869496855348,230.2200605328045,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":31.74765010502208},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ29*Bilans!F29+AK29","v":12.05826388888889},{"v":0.2899605189240583,"d":"29.00%"},3.496420454545455,null,8.561843434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU29*Bilans!F29+AV29","v":2.5464583333333333},2.450365566037736,193.67132532697258,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":37.73891626245078},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB29*Bilans!F29+BC29","v":12.418750000000001},{"v":0.2815436702200668,"d":"28.15%"},3.496420454545455,null,8.922329545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W29<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W29<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W29<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W29<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W29<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM29*Bilans!F29+BN29","v":3.027013888888889},2.9127869496855348,230.2200605328045,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":31.74765010502208},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F29<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F29*BT29+BU29","v":2.4448194444444447},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.4055874884944313},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC29*Bilans!F29+CD29","v":12.660972222222222},{"v":0.2761573434628208,"d":"27.62%"},3.496420454545455,null,9.164551767676766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F29<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F29<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F29<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F29<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F29<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F29<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN29*Bilans!F29+CO29","v":2.4448194444444447},2.3525621069182394,185.94116219875647,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":39.30784255903376}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.646773286706},null,{"$f":"F30/F32","v":4012.7632877238702},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R30*Bilans!F30+S30","v":12.71625},{"v":0.2432669365432562,"d":"24.33%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.093443181818182},null,9.622806818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC30*Bilans!F30+AD30","v":3.420375},3.291304245283019,228.30550790673243,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":24.658473675662965},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ30*Bilans!F30+AK30","v":12.630125000000001},{"v":0.24492577720475306,"d":"24.49%"},3.093443181818182,null,9.536681818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU30*Bilans!F30+AV30","v":2.913375},2.803436320754717,194.46392839901372,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":28.949663842929837},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB30*Bilans!F30+BC30","v":12.71625},{"v":0.2432669365432562,"d":"24.33%"},3.093443181818182,null,9.622806818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W30<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W30<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W30<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W30<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W30<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM30*Bilans!F30+BN30","v":3.420375},3.291304245283019,228.30550790673243,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":24.658473675662965},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F30<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F30*BT30+BU30","v":2.7575250000000002},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.0193911248775285},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC30*Bilans!F30+CD30","v":13.064250000000001},{"v":0.23678689414380324,"d":"23.68%"},3.093443181818182,null,9.970806818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F30<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F30<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F30<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F30<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F30<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F30<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN30*Bilans!F30+CO30","v":2.7575250000000002},2.653467452830189,184.06114700596058,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.58584306521091}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":2.350133278395268},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R31*Bilans!F31+S31","v":12.777083333333334},{"v":0.23565954671449535,"d":"23.57%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.011041666666667},null,9.766041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC31*Bilans!F31+AD31","v":3.500810185185185},3.3687041404612157,227.0123783382171,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":23.405054661362986},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ31*Bilans!F31+AK31","v":12.747060185185186},{"v":0.23621459559484487,"d":"23.62%"},3.011041666666667,null,9.736018518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU31*Bilans!F31+AV31","v":2.9884027777777775},2.87563286163522,193.78497722805892,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":27.41820960434419},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB31*Bilans!F31+BC31","v":12.777083333333334},{"v":0.23565954671449535,"d":"23.57%"},3.011041666666667,null,9.766041666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W31<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W31<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W31<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W31<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W31<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM31*Bilans!F31+BN31","v":3.500810185185185},3.3687041404612157,227.0123783382171,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":23.405054661362986},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F31<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F31*BT31+BU31","v":2.821467592592593},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":2.9509630142436833},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC31*Bilans!F31+CD31","v":13.146712962962964},{"v":0.22903380298553716,"d":"22.90%"},3.011041666666667,null,10.135671296296296,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F31<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F31<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F31<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F31<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F31<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F31<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN31*Bilans!F31+CO31","v":2.821467592592593},2.7149971174004195,182.95995347281786,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":29.040437663870346}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R37*Bilans!F37+S37","v":12.64625},{"v":0.25211120795780284,"d":"25.21%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.188261363636364},null,9.457988636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC37*Bilans!F37+AD37","v":3.327819444444444},3.202241352201258,229.41468384155237,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":26.17573893321442},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":12.495569444444445},{"v":0.2551513460680154,"d":"25.52%"},3.188261363636364,null,9.307308080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.8270416666666667},2.720360849056604,194.89184464258153,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.812468744884345},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB37*Bilans!F37+BC37","v":12.64625},{"v":0.25211120795780284,"d":"25.21%"},3.188261363636364,null,9.457988636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W37<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W37<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W37<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W37<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W37<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM37*Bilans!F37+BN37","v":3.327819444444444},3.202241352201258,229.41468384155237,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":26.17573893321442},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F37<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F37*BT37+BU37","v":2.6839472222222227},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1021647678802733},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC37*Bilans!F37+CD37","v":12.969361111111112},{"v":0.24583025611839246,"d":"24.58%"},3.188261363636364,null,9.781099747474748,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F37<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F37<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F37<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F37<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F37<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F37<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN37*Bilans!F37+CO37","v":2.6839472222222227},2.582666194968554,185.02713675210128,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":32.45523320034947}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R44*Bilans!F44+S44","v":13.022916666666667},{"v":0.20564127921350767,"d":"20.56%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.6780492424242426},null,10.344867424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC44*Bilans!F44+AD44","v":3.825856481481481},3.6814845387840665,218.66846778933197,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.876699478325143},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":13.219606481481483},{"v":0.20258161588816986,"d":"20.26%"},2.6780492424242426,null,10.54155723905724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU44*Bilans!F44+AV44","v":3.2915972222222223},3.167386006289308,188.13265072720125,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":21.940577225111248},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB44*Bilans!F44+BC44","v":13.022916666666667},{"v":0.20564127921350767,"d":"20.56%"},2.6780492424242426,null,10.344867424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W44<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W44<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W44<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W44<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W44<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM44*Bilans!F44+BN44","v":3.825856481481481},3.6814845387840665,218.66846778933197,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.876699478325143},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F44<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F44*BT44+BU44","v":3.079865740740741},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.7033796965530716},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC44*Bilans!F44+CD44","v":13.479953703703705},{"v":0.19866902374363726,"d":"19.87%"},2.6780492424242426,null,10.801904461279463,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F44<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F44<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F44<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F44<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F44<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F44<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN44*Bilans!F44+CO44","v":3.079865740740741},2.9636443920335434,176.03104710918146,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":23.448925741405453}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R61*Bilans!F61+S61","v":11.328020833333333},{"v":0.3537420197803282,"d":"35.37%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A19'!$C$39+'251.A19'!$C$40)","v":4.00719696969697},null,7.320823863636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC61*Bilans!F61+AD61","v":2.737604166666667},2.634298349056604,240.50186000214413,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":40.54846160185262},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ61*Bilans!F61+AK61","v":11.450520833333334},{"v":0.3499576157297331,"d":"35.00%"},4.00719696969697,null,7.443323863636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU61*Bilans!F61+AV61","v":2.230229166666667},2.1460695754716985,195.92834835120075,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":49.77319779162683},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB61*Bilans!F61+BC61","v":11.035625000000001},{"v":0.363114637340157,"d":"36.31%"},4.00719696969697,null,7.028428030303031,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W61<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W61<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W61<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W61<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W61<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM61*Bilans!F61+BN61","v":1.351620370370371},1.300615828092244,118.74149559271974,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":82.12782218037843},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F61<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F61*BT61+BU61","v":2.230229166666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.7332694935884714},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC61*Bilans!F61+CD61","v":10.776041666666666},{"v":0.37186168109319395,"d":"37.19%"},4.00719696969697,null,6.768844696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F61<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F61<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F61<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F61<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F61<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F61<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN61*Bilans!F61+CO61","v":1.6873958333333332},1.6237205188679245,148.2397789343911,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":65.78517929244329}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R71*Bilans!F71+S71","v":13.08},{"v":0.19883236030025025,"d":"19.88%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.600727272727273},null,10.479272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC71*Bilans!F71+AD71","v":3.901333333333333},3.7541132075471695,216.01576935849056,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.933150291869687},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ71*Bilans!F71+AK71","v":13.329333333333334},{"v":0.19511307937835898,"d":"19.51%"},2.600727272727273,null,10.728606060606062,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU71*Bilans!F71+AV71","v":3.362},3.2351320754716983,186.15302885763296,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":20.809993160424625},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB71*Bilans!F71+BC71","v":13.08},{"v":0.19883236030025025,"d":"19.88%"},2.600727272727273,null,10.479272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W71<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W71<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W71<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W71<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W71<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM71*Bilans!F71+BN71","v":3.901333333333333},3.7541132075471695,216.01576935849056,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.933150291869687},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F71<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F71*BT71+BU71","v":3.1398666666666672},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.6517197688738072},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC71*Bilans!F71+CD71","v":13.557333333333334},{"v":0.19183177169015095,"d":"19.18%"},2.600727272727273,null,10.956606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F71<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F71<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F71<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F71<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F71<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F71<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN71*Bilans!F71+CO71","v":3.1398666666666672},3.021381132075472,173.85356639176675,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":22.28221909805541}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R77*Bilans!F77+S77","v":12.478750000000002},{"v":0.2736770691994572,"d":"27.37%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.4151477272727275},null,9.063602272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC77*Bilans!F77+AD77","v":3.1063472222222224},2.989126572327044,230.42334355853345,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":30.173363537783537},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ77*Bilans!F77+AK77","v":12.173597222222224},{"v":0.2805372697101039,"d":"28.05%"},3.4151477272727275,null,8.758449494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU77*Bilans!F77+AV77","v":2.6204583333333336},2.5215731132075474,194.38096504566897,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":35.76814896021186},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB77*Bilans!F77+BC77","v":12.478750000000002},{"v":0.2736770691994572,"d":"27.37%"},3.4151477272727275,null,9.063602272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W77<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W77<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W77<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W77<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W77<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM77*Bilans!F77+BN77","v":3.1063472222222224},2.989126572327044,230.42334355853345,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":30.173363537783537},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F77<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F77*BT77+BU77","v":2.5078861111111115},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.3199460193744907},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC77*Bilans!F77+CD77","v":12.742305555555557},{"v":0.26801646785057254,"d":"26.80%"},3.4151477272727275,null,9.327157828282829,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F77<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F77<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F77<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F77<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F77<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F77<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN77*Bilans!F77+CO77","v":2.5078861111111115},2.4132488993710695,186.0305566783448,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":37.373684393175594}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R94*Bilans!F94+S94","v":16.71125},{"v":0.11905085713897146,"d":"11.91%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.9894886363636366},null,14.721761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC94*Bilans!F94+AD94","v":4.861625},4.678167452830189,200.55941802208406,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":10.72203933704854},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ94*Bilans!F94+AK94","v":14.878375000000002},{"v":0.13371679611272308,"d":"13.37%"},1.9894886363636366,null,12.888886363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU94*Bilans!F94+AV94","v":3.8743749999999997},3.7281721698113204,159.83182479095197,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":13.454178930015452},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB94*Bilans!F94+BC94","v":16.71125},{"v":0.11905085713897146,"d":"11.91%"},1.9894886363636366,null,14.721761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W94<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W94<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W94<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W94<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W94<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM94*Bilans!F94+BN94","v":4.278430555555555},4.116980345911949,176.50056149335333,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.183564467183452},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F94<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F94*BT94+BU94","v":3.5932749999999998},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.31711920507835},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC94*Bilans!F94+CD94","v":15.250375000000002},{"v":0.1304550633255665,"d":"13.05%"},1.9894886363636366,null,13.260886363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F94<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F94<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F94<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F94<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F94<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F94<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN94*Bilans!F94+CO94","v":3.5932749999999998},3.457679716981132,148.23544448477702,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":14.506692221435491}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R104*Bilans!F104+S104","v":18.474333333333334},{"v":0.09403340916882229,"d":"9.40%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.737204545454546},null,16.737128787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC104*Bilans!F104+AD104","v":5.2781666666666665},5.078990566037736,186.99088703773586,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.481086472153557},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ104*Bilans!F104+AK104","v":15.697000000000001},{"v":0.11067111839552436,"d":"11.07%"},1.737204545454546,null,13.959795454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU104*Bilans!F104+AV104","v":4.0775},3.923632075471698,144.45457865351628,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":10.978439709243043},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB104*Bilans!F104+BC104","v":18.474333333333334},{"v":0.09403340916882229,"d":"9.40%"},1.737204545454546,null,16.737128787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W104<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W104<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W104<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W104<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W104<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM104*Bilans!F104+BN104","v":5.892027777777775},5.669687106918237,208.73829308490556,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":7.59748419436709},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F104<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.7782},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.2037071916859636},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC104*Bilans!F104+CD104","v":15.697000000000001},{"v":0.11067111839552436,"d":"11.07%"},1.737204545454546,null,13.959795454545455,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F104<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F104<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F104<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F104<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F104<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F104<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN104*Bilans!F104+CO104","v":4.0775},3.923632075471698,144.45457865351628,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":10.978439709243043}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F116<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F116<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F116<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F116<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F116<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F116<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F116<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.8475333333333332},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.163995939812843},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F119<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F119<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F119<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F119<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F119<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F119<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F119*BT119+BU119","v":4.136634166666667},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0127587251296872},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F136<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F136<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F136<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F136<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F136<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F136<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F136*BT136+BU136","v":4.749323333333334},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7531016372777117},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F142<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F142<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F142<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F142<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F142<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F142<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F142<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F142*BT142+BU142","v":3.429431666666667},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.4278210855038393},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F152<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F152<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F152<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F152<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F152<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F152<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F152<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F152*BT152+BU152","v":4.0109},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.0758549232411445},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F169<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F169<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F169<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F169<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F169<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F169<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F169*BT169+BU169","v":4.3150458333333335},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.9295383718314092},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F175<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F175<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F175<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F175<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F175<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F175<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F175*BT175+BU175","v":4.519631666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8421958083519134},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F185<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F185<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F185<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F185<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F185<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F185<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F185*BT185+BU185","v":5.010530833333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6617094652402078},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F201<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F201<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F201<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F201<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F201<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F201<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F201*BT201+BU201","v":4.839063333333333},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7205905230202072},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F211<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F211<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F211<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F211<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F211<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F211<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F211<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F211*BT211+BU211","v":4.545271666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8318039321363426},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F217<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F217<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F217<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F217<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F217<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F217<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F217*BT217+BU217","v":4.941623333333334},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.684880847851193},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F234<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F234<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F234<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F234<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F234<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F234<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F234<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F234*BT234+BU234","v":4.7210125000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7636145872581157},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F244<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F244<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F244<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F244<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F244<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F244<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F244*BT244+BU244","v":4.145715},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0083499496776565},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"R250*Bilans!F250+S250","v":18.20422222222222},{"v":0.0817251298122647,"d":"8.17%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.4877424242424246},null,16.716479797979797,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.046666666666666856},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"AC250*Bilans!F250+AD250","v":5.364111111111111},5.161691823899371,159.13214346255,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":6.98810836616987},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":9.670000000000002},{"$f":"AJ250*Bilans!F250+AK250","v":17.244},{"v":0.08627594666216798,"d":"8.63%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":15.756257575757575},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.3599999999999977},{"$f":"AU250*Bilans!F250+AV250","v":4.261666666666667},4.100849056603773,126.42693958833617,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":8.795852107771681},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":-0.14666666666666708},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":19.52666666666667},{"$f":"BB250*Bilans!F250+BC250","v":18.20422222222222},{"v":0.0817251298122647,"d":"8.17%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":16.716479797979797},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W250<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W250<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W250<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W250<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W250<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":4.943333333333332},{"$f":"BM250*Bilans!F250+BN250","v":6.135537037037035},5.904007337526203,182.01732584829418,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.109487972502325},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10400000000000009},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F250<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.031999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.9697333333333336},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.0973818169888587},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.8399999999999999},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":9.670000000000002},{"$f":"CC250*Bilans!F250+CD250","v":17.244},{"v":0.08627594666216798,"d":"8.63%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":15.756257575757575},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10000000000000024},{"$f":"IF(Bilans!F250<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F250<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F250<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F250<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F250<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F250<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.3599999999999977},{"$f":"CN250*Bilans!F250+CO250","v":4.261666666666667},4.100849056603773,126.42693958833617,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":8.795852107771681}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R260*Bilans!F260+S260","v":19.750999999999998},{"v":0.053321811093569524,"d":"5.33%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.0531590909090915},null,18.697840909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC260*Bilans!F260+AD260","v":5.78825},5.569825471698113,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ260*Bilans!F260+AK260","v":19.750999999999998},{"v":0.053321811093569524,"d":"5.33%"},1.0531590909090915,null,18.697840909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU260*Bilans!F260+AV260","v":5.78825},5.569825471698113,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB260*Bilans!F260+BC260","v":19.750999999999998},{"v":0.053321811093569524,"d":"5.33%"},1.0531590909090915,null,18.697840909090907,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W260<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W260<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W260<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W260<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W260<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM260*Bilans!F260+BN260","v":5.326416666666666},5.125419811320754,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F260<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F260*BT260+BU260","v":4.357245},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9108511253390406},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC260*Bilans!F260+CD260","v":19.8144},{"v":0.053151197659736936,"d":"5.32%"},1.0531590909090915,null,18.76124090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F260<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F260<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F260<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F260<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F260<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F260<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN260*Bilans!F260+CO260","v":4.664825},4.488793867924529,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A19'!$C$39+'251.A19'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W277<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W277<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W277<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W277<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W277<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.9954537037037023},1.9201535639412985,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F277<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F277*BT277+BU277","v":4.724751666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.7622188633465197},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F277<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F277<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F277<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F277<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F277<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R286*Bilans!F286+S286","v":19.06383333333333},{"v":0.061668215159118564,"d":"6.17%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.1756325757575763},null,17.888200757575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC286*Bilans!F286+AD286","v":5.634541666666667},5.421917452830189,126.54114562843054,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.036302656816286},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ286*Bilans!F286+AK286","v":19.06383333333333},{"v":0.061668215159118564,"d":"6.17%"},1.1756325757575763,null,17.888200757575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU286*Bilans!F286+AV286","v":5.634541666666667},5.421917452830189,126.54114562843054,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.036302656816286},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB286*Bilans!F286+BC286","v":19.06383333333333},{"v":0.061668215159118564,"d":"6.17%"},1.1756325757575763,null,17.888200757575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W286<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W286<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W286<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W286<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W286<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM286*Bilans!F286+BN286","v":5.20686574074074},5.010380241090147,116.93635346857728,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":5.449969055998434},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F286<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F286*BT286+BU286","v":4.2413308333333335},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":1.9630740535947127},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC286*Bilans!F286+CD286","v":19.105533333333334},{"v":0.06153361726398162,"d":"6.15%"},1.1756325757575763,null,17.92990075757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F286<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F286<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F286<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F286<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F286<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F286<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN286*Bilans!F286+CO286","v":4.540954166666667},4.369597405660378,101.98123937845199,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.249183789187199}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"R292*Bilans!F292+S292","v":20.358999999999998},{"v":0.0464067711845108,"d":"4.64%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A19'!$C$39+'251.A19'!$C$40)","v":0.9447954545454553},null,19.41420454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AC292*Bilans!F292+AD292","v":5.92425},5.700693396226415,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"AJ292*Bilans!F292+AK292","v":20.358999999999998},{"v":0.0464067711845108,"d":"4.64%"},0.9447954545454553,null,19.41420454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.17},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"AU292*Bilans!F292+AV292","v":5.92425},5.700693396226415,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.7600000000000001},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":10.459999999999997},{"$f":"BB292*Bilans!F292+BC292","v":20.358999999999998},{"v":0.0464067711845108,"d":"4.64%"},0.9447954545454553,null,19.41420454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W292<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W292<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W292<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W292<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W292<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.71},{"$f":"BM292*Bilans!F292+BN292","v":5.432194444444443},5.227205974842766,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F292<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.79},{"$f":"Bilans!F292*BT292+BU292","v":4.459805},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.86690819702384},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.784},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":10.23},{"$f":"CC292*Bilans!F292+CD292","v":20.4416},{"v":0.0462192516508226,"d":"4.62%"},0.9447954545454553,null,19.496804545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.137},{"$f":"IF(Bilans!F292<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F292<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F292<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F292<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F292<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F292<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":2.99},{"$f":"CN292*Bilans!F292+CO292","v":4.774425},4.594258018867924,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R309*Bilans!F309+S309","v":12.461666666666668},{"v":0.2759091517015818,"d":"27.59%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.438287878787879},null,9.023378787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC309*Bilans!F309+AD309","v":3.083759259259259},2.9673909853249474,230.39578945950066,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":30.613349784733696},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ309*Bilans!F309+AK309","v":12.14075925925926},{"v":0.2832020473650062,"d":"28.32%"},3.438287878787879,null,8.702471380471382,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU309*Bilans!F309+AV309","v":2.599388888888889},2.501298742138365,194.20720128187537,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":36.31784426683771},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB309*Bilans!F309+BC309","v":12.461666666666668},{"v":0.2759091517015818,"d":"27.59%"},3.438287878787879,null,9.023378787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W309<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W309<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W309<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W309<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W309<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM309*Bilans!F309+BN309","v":3.083759259259259},2.9673909853249474,230.39578945950066,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":30.613349784733696},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F309<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F309*BT309+BU309","v":2.4899296296296303},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.343888282042084},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC309*Bilans!F309+CD309","v":12.719148148148149},{"v":0.27032375429076816,"d":"27.03%"},3.438287878787879,null,9.28086026936027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F309<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F309<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F309<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F309<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F309<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F309<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN309*Bilans!F309+CO309","v":2.4899296296296303},2.395970020964361,186.02921126045362,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":37.91440518327312}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R315*Bilans!F315+S315","v":14.295333333333332},{"v":0.1607665989748721,"d":"16.08%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.2982121212121216},null,11.997121212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC315*Bilans!F315+AD315","v":4.310066666666666},4.147422641509433,208.53542672246994,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.184339526988888},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":13.971266666666668},{"v":0.16449561632770981,"d":"16.45%"},2.2982121212121216,null,11.673054545454548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU315*Bilans!F315+AV315","v":3.623666666666667},3.486924528301887,175.32510122813036,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":16.871156926857847},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB315*Bilans!F315+BC315","v":14.295333333333332},{"v":0.1607665989748721,"d":"16.08%"},2.2982121212121216,null,11.997121212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W315<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W315<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W315<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W315<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W315<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM315*Bilans!F315+BN315","v":3.9770740740740735},3.826995807127882,192.42413245206782,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.371966386668452},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F315<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F315*BT315+BU315","v":3.3680933333333334},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.472035566599869},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC315*Bilans!F315+CD315","v":14.197400000000002},{"v":0.16187556321665383,"d":"16.19%"},2.2982121212121216,null,11.899187878787881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F315<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F315<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F315<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F315<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F315<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F315<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN315*Bilans!F315+CO315","v":3.3680933333333334},3.2409954716981133,162.95960940459693,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":18.151352392438813}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R325*Bilans!F325+S325","v":16.32258333333333},{"v":0.12492846637002746,"d":"12.49%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.0391553030303036},null,14.283428030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC325*Bilans!F325+AD325","v":4.772891666666666},4.592782547169811,202.37344747868786,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.225032956614596},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":14.732441666666668},{"v":0.1384125828676489,"d":"13.84%"},2.0391553030303036,null,12.693286363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU325*Bilans!F325+AV325","v":3.8340416666666663},3.6893608490566034,162.56564867774446,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":13.97373083408966},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB325*Bilans!F325+BC325","v":16.32258333333333},{"v":0.12492846637002746,"d":"12.49%"},2.0391553030303036,null,14.283428030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W325<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W325<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W325<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W325<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W325<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM325*Bilans!F325+BN325","v":4.2299490740740735},4.070328354297693,179.35235839482087,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.665841909317109},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F325<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F325*BT325+BU325","v":3.557048333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.3407178456373448},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC325*Bilans!F325+CD325","v":15.080975000000002},{"v":0.13521375793211668,"d":"13.52%"},2.0391553030303036,null,13.041819696969698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F325<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F325<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F325<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F325<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F325<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F325<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN325*Bilans!F325+CO325","v":3.557048333333333},3.422820094339622,150.82096647873928,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.061888744839802}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3762500000000002},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":14.933750000000002},{"$f":"R342*Bilans!F342+S342","v":12.002135416666668},{"v":0.31365314963285806,"d":"31.37%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.764507575757576},null,8.237627840909092,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.05125000000000002},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.2287500000000002},{"$f":"AC342*Bilans!F342+AD342","v":2.8294270833333335},2.72265625,232.7103799715909,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":36.72958247032737},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.40625},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":15.34375},{"$f":"AJ342*Bilans!F342+AK342","v":12.178385416666668},{"v":0.3091138477688248,"d":"30.91%"},3.764507575757576,null,8.413877840909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.563250000000001},{"$f":"AU342*Bilans!F342+AV342","v":2.292489583333334},2.205980542452831,188.549167837157,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":45.33223450898391},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.3075000000000001},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.982500000000002},{"$f":"BB342*Bilans!F342+BC342","v":11.586562500000001},{"v":0.3249028843332589,"d":"32.49%"},3.764507575757576,null,7.822054924242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W342<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W342<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W342<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W342<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W342<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":2.61875},{"$f":"BM342*Bilans!F342+BN342","v":1.588518518518519},1.5285744234800844,130.6500352010673,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":65.42175882091107},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.03475000000000006},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F342<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":2.563250000000001},{"$f":"Bilans!F342*BT342+BU342","v":2.292489583333334},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.6318797573429493},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.27249999999999996},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.3875},{"$f":"CC342*Bilans!F342+CD342","v":11.264270833333333},{"v":0.33419895805573235,"d":"33.42%"},3.764507575757576,null,7.499763257575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.008750000000000008},{"$f":"IF(Bilans!F342<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F342<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F342<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F342<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F342<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F342<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":1.77125},{"$f":"CN342*Bilans!F342+CO342","v":1.7030729166666667},1.6388060141509435,140.0717296767796,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":61.021271834017384}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R352*Bilans!F352+S352","v":13.014583333333333},{"v":0.20664027824264744,"d":"20.66%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.6893371212121218},null,10.325246212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC352*Bilans!F352+AD352","v":3.8148379629629625},3.6708818134171906,219.03317489339148,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.017567019981026},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":13.203587962962963},{"v":0.20368229671782476,"d":"20.37%"},2.6893371212121218,null,10.514250841750842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU352*Bilans!F352+AV352","v":3.2813194444444442},3.1574960691823897,188.40061432068325,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.109684186295127},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB352*Bilans!F352+BC352","v":13.014583333333333},{"v":0.20664027824264744,"d":"20.66%"},2.6893371212121218,null,10.325246212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W352<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W352<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W352<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W352<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W352<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM352*Bilans!F352+BN352","v":3.8148379629629625},3.6708818134171906,219.03317489339148,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.017567019981026},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F352<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F352*BT352+BU352","v":3.0711064814814817},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.7110901435144887},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC352*Bilans!F352+CD352","v":13.468657407407408},{"v":0.19967373434957644,"d":"19.97%"},2.6893371212121218,null,10.779320286195286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F352<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F352<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F352<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F352<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F352<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F352<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN352*Bilans!F352+CO352","v":3.0711064814814817},2.955215670859539,176.33100268093673,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":23.623061287024772}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R358*Bilans!F358+S358","v":12.420416666666668},{"v":0.28132412724649963,"d":"28.13%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.4941628787878787},null,8.926253787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC358*Bilans!F358+AD358","v":3.029217592592593},2.91490749475891,230.22972860808562,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":31.702806469150545},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":12.061467592592594},{"v":0.2896963285739603,"d":"28.97%"},3.4941628787878787,null,8.567304713804715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.548513888888889},2.45234355345912,193.69478852479995,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":37.68262731845604},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB358*Bilans!F358+BC358","v":12.420416666666668},{"v":0.28132412724649963,"d":"28.13%"},3.4941628787878787,null,8.926253787878789,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W358<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W358<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W358<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W358<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W358<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM358*Bilans!F358+BN358","v":3.029217592592593},2.91490749475891,230.22972860808562,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":31.702806469150545},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F358<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F358*BT358+BU358","v":2.446571296296297},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.4031489391836485},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC358*Bilans!F358+CD358","v":12.663231481481482},{"v":0.27592979595277,"d":"27.59%"},3.4941628787878787,null,9.169068602693603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F358<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F358<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F358<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F358<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F358<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F358<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN358*Bilans!F358+CO358","v":2.446571296296297},2.3542478511530405,185.94684216281215,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":39.252769472236395}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R369*Bilans!F369+S369","v":12.591666666666667},{"v":0.2590758678779857,"d":"25.91%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A19'!$C$39+'251.A19'!$C$40)","v":3.26219696969697},null,9.329469696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC369*Bilans!F369+AD369","v":3.255648148148148},3.132793501048218,229.99830687059278,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":27.418706475803365},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ369*Bilans!F369+AK369","v":12.390648148148149},{"v":0.2632789609302661,"d":"26.33%"},3.26219696969697,null,9.12845117845118,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU369*Bilans!F369+AV369","v":2.759722222222222},2.6555817610062893,194.9631562321327,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":32.34588620686872},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB369*Bilans!F369+BC369","v":12.591666666666667},{"v":0.2590758678779857,"d":"25.91%"},3.26219696969697,null,9.329469696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W369<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W369<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W369<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W369<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W369<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM369*Bilans!F369+BN369","v":3.255648148148148},3.132793501048218,229.99830687059278,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":27.418706475803365},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F369<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F369*BT369+BU369","v":2.6265740740740746},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.1699264048218487},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC369*Bilans!F369+CD369","v":12.89537037037037},{"v":0.25297427495316493,"d":"25.30%"},3.26219696969697,null,9.6331734006734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F369<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F369<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F369<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F369<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F369<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F369<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN369*Bilans!F369+CO369","v":2.6265740740740746},2.5274580712788266,185.55678083666868,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":33.98558671680903}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"R370*Bilans!F370+S370","v":17.961166666666664},{"v":0.10187340196062723,"d":"10.19%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A19'!$C$39+'251.A19'!$C$40)","v":1.829765151515152},null,16.131401515151513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.242},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"AC370*Bilans!F370+AD370","v":5.146983333333333},4.952757547169811,193.3457491264151,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.222026227813247},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.398},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":12.764000000000001},{"$f":"AJ370*Bilans!F370+AK370","v":15.347683333333334},{"v":0.11922093463715927,"d":"11.92%"},1.829765151515152,null,13.517918181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.29},{"$f":"AU370*Bilans!F370+AV370","v":4.004083333333333},3.8529858490566036,150.4128615754717,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":11.854302556336487},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":1.06},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":11.079999999999998},{"$f":"BB370*Bilans!F370+BC370","v":17.961166666666664},{"v":0.10187340196062723,"d":"10.19%"},1.829765151515152,null,16.131401515151513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W370<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W370<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W370<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W370<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W370<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.5759999999999996},{"$f":"BM370*Bilans!F370+BN370","v":4.434342592592592},4.267008909853248,166.57549382285112,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":10.704092952449644},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F370<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.0684},{"$f":"Bilans!F370*BT370+BU370","v":3.7097766666666665},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.2443524933561787},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.4620000000000001},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":12.796000000000001},{"$f":"CC370*Bilans!F370+CD370","v":15.795150000000001},{"v":0.11584348053137526,"d":"11.58%"},1.829765151515152,null,13.965384848484849,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.09879999999999996},{"$f":"IF(Bilans!F370<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F370<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F370<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F370<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F370<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F370<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.0684},{"$f":"CN370*Bilans!F370+CO370","v":3.7097766666666665},3.5697850943396223,139.35727051283018,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":12.79473659980906}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$5,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$5,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$6,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$6,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"R371*Bilans!F371+S371","v":13.160416666666666},{"v":0.1893404521709097,"d":"18.93%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A19'!$C$39+'251.A19'!$C$40)","v":2.4917992424242428},null,10.668617424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$10,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$10,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$11,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$11,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"AC371*Bilans!F371+AD371","v":4.007662037037036},3.8564295073375257,211.82140238052693,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.664216771096985},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$27,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$27,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$16,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$16,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.19222222222222227},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$28,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$28,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$17,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$17,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13.175555555555556},{"$f":"AJ371*Bilans!F371+AK371","v":13.483912037037038},{"v":0.18479794555021378,"d":"18.48%"},2.4917992424242428,null,10.992112794612796,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$21,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$21,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.12333333333333332},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$22,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$22,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.263333333333333},{"$f":"AU371*Bilans!F371+AV371","v":3.4611805555555555},3.330569968553459,182.93761110455975,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.295309175155605},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$16,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$16,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$5,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$5,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$5,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$5,0))))))","v":0.09999999999999984},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$17,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$17,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$6,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$6,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$6,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$6,0))))))","v":13},{"$f":"BB371*Bilans!F371+BC371","v":13.160416666666666},{"v":0.1893404521709097,"d":"18.93%"},2.4917992424242428,null,10.668617424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A19'!$O$3,'251.A19'!$N$21,IF(Bilans!W371<='251.A19'!$P$3,'251.A19'!$O$21,IF(Bilans!W371<='251.A19'!$Q$3,'251.A19'!$P$10,IF(Bilans!W371<='251.A19'!$R$3,'251.A19'!$Q$10,IF(Bilans!W371<='251.A19'!$S$3,'251.A19'!$R$10,IF(Bilans!W371<='251.A19'!$U$3,'251.A19'!$S$10,0))))))","v":0.13222222222222216},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$22,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$22,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$11,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$11,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$11,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$11,0))))))","v":3.795555555555555},{"$f":"BM371*Bilans!F371+BN371","v":4.007662037037036},3.8564295073375257,211.82140238052693,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.664216771096985},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$32,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$32,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$32,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$32,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$32,'251.A19'!$V$32))))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$N$33,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$O$33,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$33,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$V$3,'251.A19'!$S$33,IF(Bilans!F371<='251.A19'!$W$3,'251.A19'!$V$33,'251.A19'!$V$33))))))))","v":3.055777777777778},{"$f":"Bilans!F371*BT371+BU371","v":3.224393518518519},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.582205448500404},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$57,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$57,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$27,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$27,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$16,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$16,0))))))","v":0.13555555555555562},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$58,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$58,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$28,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$28,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$17,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$17,0))))))","v":13.44888888888889},{"$f":"CC371*Bilans!F371+CD371","v":13.666342592592594},{"v":0.1823310974053031,"d":"18.23%"},2.4917992424242428,null,11.174543350168351,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$62,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$62,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$32,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$32,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$21,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$21,0))))))","v":0.10511111111111109},{"$f":"IF(Bilans!F371<='251.A19'!$O$3,'251.A19'!$D$63,IF(Bilans!F371<='251.A19'!$P$3,'251.A19'!$E$63,IF(Bilans!F371<='251.A19'!$Q$3,'251.A19'!$P$33,IF(Bilans!F371<='251.A19'!$R$3,'251.A19'!$Q$33,IF(Bilans!F371<='251.A19'!$S$3,'251.A19'!$R$22,IF(Bilans!F371<='251.A19'!$U$3,'251.A19'!$S$22,0))))))","v":3.055777777777778},{"$f":"CN371*Bilans!F371+CO371","v":3.224393518518519},3.1027182914046123,170.4224434613827,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":20.712282339894465}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.036972367269438},{"$f":"SUM(AF7:AF372)/229","v":3.8850602725005965},{"$f":"SUM(AG7:AG372)/Z373","v":3.647821216166587},{"$f":"SUM(AH7:AH372)","v":4063.214180839157},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4471957111465668},{"$f":"SUM(AX7:AX372)/229","v":3.3174636615704665},{"$f":"SUM(AY7:AY372)/AR373","v":3.06711455621816},{"$f":"SUM(AZ7:AZ372)","v":4840.531024525752},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12165.296640008313},{"$f":"SUM(BK7:BK372)","v":2.350133278395268},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.9142729848903333},{"$f":"SUM(BP7:BP372)/229","v":3.7628201524704785},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.4266008849611436},{"$f":"SUM(BR7:BR372)","v":4789.042348214774},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1332.3770444609752},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":878.4719196160622},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.646773286706},{"$f":"SUM(CL7:CL372)","v":2.350133278395268},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.1505763278001724},{"$f":"SUM(CQ7:CQ372)/229","v":3.0322363670219055},{"$f":"SUM(CR7:CR372)/CK373","v":2.8279719788799387},{"$f":"SUM(CS7:CS372)","v":5354.968812844575}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.6503480670163704},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A13","index":47,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":17.2},{"$f":"S5*T3+S6","v":18.285999999999998},{"$f":"$S$5*U3+$S$6","v":19.915},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":1.2666666666666664},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.3,2.53,2.97,3.98,5.21,5.71,8.17,8.75,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":4.533333333333335},{"$f":"S4-S5*$S$3","v":11.77},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,17.2,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,17.2,{"$f":"T4","v":18.285999999999998},{"$f":"U4","v":19.915},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,16.6,22.03,23.65,null,"COP",{"$f":"D6","v":2.3},2.53,2.97,3.98,5.21,5.71,{"$f":"T3*S10+S11","v":6.202},{"$f":"U3*S10+S11","v":6.9399999999999995},{"$f":"J6","v":8.17},{"$f":"K6","v":8.75}]
[null,"COP",null,2,2.2,2.56,3.29,4.1,4.37,5.89,8.46,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.05500000000000005},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1122222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.246},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.246},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.2199999999999998},{"$f":"O9-O10*O3","v":3.3550000000000004},{"$f":"P9-P10*P3","v":3.7555555555555555},{"$f":"Q9-Q10*Q3","v":3.488},{"$f":"R9-R10*R3","v":4.043333333333333},{"$f":"S9-S10*$S$3","v":3.25},null,null,{"$f":"V9-V10*V3","v":7.01}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.112,"d":"2.11"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.456,"d":"2.46"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.106,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.8199999999999994,"d":"3.82"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.086,"d":"4.09"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.454,"d":"5.45"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.6240000000000006,"d":"7.62"}},null,"COP=",{"$f":"N10*N3+N11","v":2.3},{"$f":"O10*O3+O11","v":2.53},2.97,3.98,5.209999999999999,5.71,{"$f":"T9","v":6.202},{"$f":"U9","v":6.9399999999999995},8.17,{"$f":"W9","v":8.75}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.81,1.98,2.3,2.83,3.4,3.66,4.8,6.37,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":16.6},{"$f":"S16*T14+S17","v":17.686},{"$f":"$S$16*U14+$S$17","v":19.315},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.1400000000000006},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.5429999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":5.199999999999996},{"$f":"S15-S16*$S$3","v":11.170000000000002},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},54,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,16.6,{"$f":"T15","v":17.686},{"$f":"U15","v":19.315},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2},2.2,2.56,3.29,4.1,4.37,{"$f":"T14*S21+S22","v":4.674},{"$f":"U14*S21+S22","v":5.13},{"$f":"J10","v":5.89},{"$f":"K10","v":8.46}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.040000000000000036},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0811111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.16199999999999992},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000015},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15199999999999997},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2570000000000001}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8000000000000007},{"$f":"O20-O21*O14","v":2.875},{"$f":"P20-P21*P14","v":3.1277777777777778},{"$f":"Q20-Q21*Q14","v":2.966},{"$f":"R20-R21*R14","v":3.469999999999999},{"$f":"S20-S21*$S$3","v":2.8500000000000005},null,null,{"$f":"V20-V21*V14","v":0.7499999999999973}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,97 | 3,98 | 5,21"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2},{"$f":"O21*O14+O22","v":2.2},2.56,3.29,4.1,4.37,{"$f":"T20","v":4.674},{"$f":"U20","v":5.13},5.89,{"$f":"W20","v":8.46}]
[null,50564,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.112,"d":"2.11"},{"v":2.456,"d":"2.46"},{"v":3.106,"d":"3.11"},{"v":3.8199999999999994,"d":"3.82"},{"v":4.086,"d":"4.09"},{"$f":"T25*S32+S33","v":4.3596},{"$f":"U25*S32+S33","v":4.77},{"$f":"J13","v":5.454},{"$f":"K13","v":7.6240000000000006}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.037600000000000036},{"$f":"(P31-O31)/(P25-O25)","v":0.04299999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07222222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1427999999999999},{"$f":"(S31-R31)/(S25-R25)","v":0.08866666666666696},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13679999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.21700000000000008}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.6760000000000006},{"$f":"O31-O32*O25","v":2.7569999999999997},{"$f":"P31-P32*P25","v":2.9615555555555555},{"$f":"Q31-Q32*Q25","v":2.8204000000000002},{"$f":"R31-R32*R25","v":3.199333333333331},{"$f":"S31-S32*$S$3","v":2.718000000000001},null,null,{"$f":"V31-V32*V25","v":1.113999999999998}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.112},2.456,3.106,3.8199999999999994,4.086,{"$f":"T31","v":4.3596},{"$f":"U31","v":4.77},5.454,{"$f":"W31","v":7.6240000000000006}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-26.506539235412472},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-25.041152263374485},-34.687125748503014,-26.49816849816849,-1.3010590015128605,-13.355219080798607,20.000000000000004,20.000000000000004,-89.61250550418312,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.404675324675325},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.6347448979591839},1.79,1.96,2.26,2.56,2.71,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.14306493506493503},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.32222222222222224},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":8.265974025974025},7.63875,9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.404675324675324},6.120000000000001,6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.6347448979591839},1.79,1.96,2.26,2.56,2.71,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03105102040816323},{"$f":"(F61-E61)/(F52-E52)","v":0.02124999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.03333333333333331},{"$f":"(H61-G61)/(H52-G52)","v":0.06000000000000005},{"$f":"(I61-H61)/(I52-H52)","v":0.04999999999999997},{"$f":"(L61-I61)/(L52-I52)","v":0.060999999999999985}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2557653061224485},2.1087499999999997,2.1933333333333334,2.1399999999999997,2.2100000000000004,2.1]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.6347448979591839},1.7899999999999998,1.9600000000000002,2.26,2.56,2.71]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.404675324675325},6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A16","index":48,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.57},{"$f":"E7*Dane!$E$26","v":9},{"$f":"F7*Dane!$E$26","v":11.7},{"$f":"G7*Dane!$E$26","v":12.75},{"$f":"H7*Dane!$E$26","v":17.1},{"$f":"I7*Dane!$E$26","v":17.65},{"$f":"S5*T3+S6","v":18.61},{"$f":"$S$5*U3+$S$6","v":20.049999999999997},{"$f":"J7*Dane!$E$26","v":22.45},{"$f":"K7*Dane!E$26","v":27.4}]
[null,"Q",null,7.57,9,11.7,12.75,17.1,17.65,22.45,27.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2859999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3374999999999999},{"$f":"(Q4-P4)/(Q3-P3)","v":0.11666666666666675},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8700000000000003},{"$f":"(S4-R4)/(S3-R3)","v":0.18333333333333238},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4800000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.49499999999999994}]
[null,"COP",null,2.37,2.49,2.95,4.3,5.31,5.7,7.66,9.09,null,"b=",{"$f":"N4-N5*$N$3","v":13.29},{"$f":"O4-O5*O3","v":14.062499999999998},{"$f":"P4-P5*P3","v":12.516666666666666},{"$f":"Q4-Q5*Q3","v":11.01},{"$f":"R4-R5*R3","v":15.816666666666675},{"$f":"S4-S5*$S$3","v":12.849999999999998},null,null,{"$f":"V4-V5*V3","v":12.55}]
[{"$nulls":3},{"$f":"D5","v":7.57},9,11.7,12.75,17.1,17.65,22.45,27.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.57},9,11.7,12.75,17.1,17.65,{"$f":"T4","v":18.61},{"$f":"U4","v":20.049999999999997},{"$f":"V5*V3+V6","v":22.45},{"$f":"W4","v":27.4}]
[null,"Q",null,7.4,9,11.2,13.09,15.25,16.48,22.03,28.74,null,"COP",{"$f":"D6","v":2.37},2.49,2.95,4.3,5.31,5.7,{"$f":"T3*S10+S11","v":6.0920000000000005},{"$f":"U3*S10+S11","v":6.68},{"$f":"J6","v":7.66},{"$f":"K6","v":9.09}]
[null,"COP",null,2.02,2.17,2.45,3.54,4.12,4.48,6.01,7.97,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.02400000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.057499999999999996},{"$f":"(Q9-P9)/(Q3-P3)","v":0.14999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20199999999999996},{"$f":"(S9-R9)/(S3-R3)","v":0.1300000000000002},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.196},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999996}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.8500000000000005},{"$f":"O9-O10*O3","v":3.3525},{"$f":"P9-P10*P3","v":4},{"$f":"Q9-Q10*Q3","v":3.896},{"$f":"R9-R10*R3","v":4.399999999999999},{"$f":"S9-S10*$S$3","v":3.74},null,null,{"$f":"V9-V10*V3","v":4.800000000000001}]
[null,"Q",null,{"v":7.4,"d":"7.40"},8.8,11.8,13.35,15.69,16.67,22.54,29.76,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.924,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.062,"d":"2.06"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3899999999999997,"d":"2.39"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.276,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.7960000000000003,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.132,"d":"4.13"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.538,"d":"5.54"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":7.35},null,"COP=",{"$f":"N10*N3+N11","v":2.37},{"$f":"O10*O3+O11","v":2.49},2.95,4.3,5.31,5.7,{"$f":"T9","v":6.0920000000000005},{"$f":"U9","v":6.68},7.66,{"$f":"W9","v":9.09}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7.4,"d":"7.40"}},{"v":8.8,"d":"8.80"},{"v":11.8,"d":"11.80"},13.35,15.69,16.67,22.54,29.76,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.78,1.9,2.3,2.88,3.31,3.61,4.83,6.42,null,"Q",{"$f":"D9*Dane!$E$26","v":7.4},{"$f":"E9*Dane!$E$26","v":9},{"$f":"F9*Dane!$E$26","v":11.2},{"$f":"G9*Dane!$E$26","v":13.09},{"$f":"H9*Dane!$E$26","v":15.25},{"$f":"I9*Dane!$E$26","v":16.48},{"$f":"S16*T14+S17","v":17.59},{"$f":"$S$16*U14+$S$17","v":19.255000000000003},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":28.74}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.31999999999999995},{"$f":"(P15-O15)/(P3-O3)","v":0.2749999999999999},{"$f":"(Q15-P15)/(Q3-P3)","v":0.21000000000000008},{"$f":"(R15-Q15)/(R3-Q3)","v":0.43200000000000005},{"$f":"(S15-R15)/(S3-R3)","v":0.41000000000000014},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.555},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.6709999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.799999999999999},{"$f":"O15-O16*O3","v":13.124999999999998},{"$f":"P15-P16*P3","v":12.67},{"$f":"Q15-Q16*Q3","v":12.225999999999999},{"$f":"R15-R16*R3","v":12.379999999999999},{"$f":"S15-S16*$S$3","v":10.93},null,null,{"$f":"V15-V16*V14","v":8.610000000000007}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.4},{"$f":"O16*O14+O17","v":9},11.2,13.09,15.25,16.48,{"$f":"T15","v":17.59},{"$f":"U15","v":19.255000000000003},22.03,{"$f":"W15","v":28.74}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":2.02},2.17,2.45,3.54,4.12,4.48,{"$f":"T14*S21+S22","v":4.7860000000000005},{"$f":"U14*S21+S22","v":5.245},{"$f":"J10","v":6.01},{"$f":"K10","v":7.97}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.03500000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.1211111111111111},{"$f":"(R20-Q20)/(R14-Q14)","v":0.11600000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.1200000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.15299999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.196}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6199999999999997},{"$f":"O20-O21*O14","v":2.6950000000000003},{"$f":"P20-P21*P14","v":3.297777777777778},{"$f":"Q20-Q21*Q14","v":3.308},{"$f":"R20-R21*R14","v":3.2799999999999994},{"$f":"S20-S21*$S$3","v":2.950000000000001},null,null,{"$f":"V20-V21*V14","v":2.09}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,95 | 4,3 | 5,31"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.02},{"$f":"O21*O14+O22","v":2.17},2.45,3.54,4.12,4.48,{"$f":"T20","v":4.7860000000000005},{"$f":"U20","v":5.245},6.01,{"$f":"W20","v":7.97}]
[null,{"$f":"50564+3288","v":53852},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.57},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"E14*Dane!$E$26","v":{"v":8.8,"d":"8.80"}},{"$f":"F14*Dane!$E$26","v":{"v":11.8,"d":"11.80"}},{"$f":"G14*Dane!$E$26","v":13.35},{"$f":"H14*Dane!$E$26","v":15.69},{"$f":"I14*Dane!$E$26","v":16.67},{"$f":"S27*T25+S28","v":17.844},{"$f":"S27*U25+S28","v":19.605},{"$f":"J14*Dane!$E$26","v":22.54},{"$f":"K14*Dane!$E$26","v":29.76}]
[null,{"$f":"D14+8","v":15.4},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2800000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.375},{"$f":"(Q26-P26)/(Q3-P3)","v":0.1722222222222221},{"$f":"(R26-Q26)/(R3-Q3)","v":0.46799999999999997},{"$f":"(S26-R26)/(S3-R3)","v":0.3266666666666674},{"$f":"(V26-S26)/(V3-S3)","v":0.5869999999999997},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.7220000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.57},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.000000000000002},14.425,13.005555555555556,12.414,13.403333333333329,10.800000000000004,null,null,{"$f":"V26-V27*V25","v":8.099999999999994}]
[null,{"$f":"D9+8","v":{"v":15.4,"d":"15.40"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.4},{"$f":"O27*O25+O28","v":8.8},11.8,13.35,15.690000000000001,16.67,{"$f":"T26","v":17.844},{"$f":"U26","v":19.605},22.54,{"$f":"W26","v":29.76}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.924,"d":"1.92"}},{"v":2.062,"d":"2.06"},{"v":2.3899999999999997,"d":"2.39"},{"v":3.276,"d":"3.28"},{"v":3.7960000000000003,"d":"3.80"},{"v":4.132,"d":"4.13"},{"$f":"T25*S32+S33","v":4.4132},{"$f":"U25*S32+S33","v":4.835},{"$f":"J13","v":5.538},{"$f":"K13","v":7.35}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02759999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04099999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.09844444444444446},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10400000000000009},{"$f":"(S31-R31)/(S25-R25)","v":0.11199999999999981},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14060000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18119999999999994}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4759999999999995},{"$f":"O31-O32*O25","v":2.6769999999999996},{"$f":"P31-P32*P25","v":3.0791111111111107},{"$f":"Q31-Q32*Q25","v":3.0679999999999996},{"$f":"R31-R32*R25","v":3.0120000000000013},{"$f":"S31-S32*$S$3","v":2.725999999999999},null,null,{"$f":"V31-V32*V25","v":1.9140000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.924},{"$f":"O32*O25+O33","v":2.062},2.3899999999999997,3.276,3.7960000000000003,4.132,{"$f":"T31","v":4.4132},{"$f":"U31","v":4.835},5.538,{"$f":"W31","v":7.35}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-25.105694564279556},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-24.00528592023066},-38.90024038461537,-8.255877034358043,-41.1169201520914,-16.47710487444608,20.000000000000004,20.000000000000004,-15.609228550829132,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":5.807051909892262},{"$f":"E66*Dane!$E$26","v":7.7},{"$f":"F66*Dane!$E$26","v":10.21},{"$f":"G66*Dane!$E$26","v":12.6},{"$f":"H66*Dane!$E$26","v":15},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":16.76},{"$f":"I57*K52+I58","v":19.76},{"$f":"L66*Dane!$E$26","v":24.76},{"$f":"M66*Dane!$E$26","v":25.69}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62,null,null,3.52,4.76]
[null,"Q",null,{"$f":"D54","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,{"$f":"L54","v":24.76},{"$f":"M54","v":25.69}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.37858961802154756},{"$f":"(F54-E54)/(F52-E52)","v":0.3137500000000001},{"$f":"(G54-F54)/(G52-F52)","v":0.26555555555555543},{"$f":"(H54-G54)/(H52-G52)","v":0.4800000000000001},{"$f":"(I54-H54)/(I52-H52)","v":-0.08000000000000007},{"$f":"(L54-I54)/(L52-I52)","v":1.0000000000000002}]
[null,"b=",null,{"$f":"D54-D57*D52","v":13.378844270323214},12.406250000000002,12.068888888888889,11.639999999999999,15.56,4.759999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":5.807051909892262},7.7,10.21,12.6,15,14.76]
[null,"COP",null,{"$f":"D55","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62,null,null,{"$f":"L55","v":3.52},{"$f":"M55","v":4.76}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.0115764705882353},{"$f":"(F61-E61)/(F52-E52)","v":0.007500000000000007},{"$f":"(G61-F61)/(G52-F52)","v":0.037777777777777785},{"$f":"(H61-G61)/(H52-G52)","v":0.07199999999999998},{"$f":"(I61-H61)/(I52-H52)","v":0.0733333333333334},{"$f":"(L61-I61)/(L52-I52)","v":0.09}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.8136470588235294},1.7525,1.9644444444444444,1.8960000000000001,1.886666666666666,1.7200000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5821176470588234},1.64,1.7,2.04,2.4,2.62]
[{"$nulls":3},{"$f":"E66/F66*E66","v":5.807051909892262},7.7,10.21,12.6,15,14.76,null,null,24.76,25.69]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"251.A19","index":49,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A19"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.68},{"$f":"E7*Dane!$E$26","v":9.29},{"$f":"F7*Dane!$E$26","v":12.3},{"$f":"G7*Dane!$E$26","v":13.2},{"$f":"H7*Dane!$E$26","v":18.5},{"$f":"I7*Dane!$E$26","v":18.06},{"$f":"S5*T3+S6","v":19.58},{"$f":"$S$5*U3+$S$6","v":21.86},{"$f":"J7*Dane!$E$26","v":25.66},{"$f":"K7*Dane!E$26","v":32.23}]
[null,"Q",null,7.68,9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.3219999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.3762500000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":0.09999999999999984},{"$f":"(R4-Q4)/(R3-Q3)","v":1.06},{"$f":"(S4-R4)/(S3-R3)","v":-0.14666666666666708},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.7600000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.6569999999999997}]
[null,"COP",null,2.35,2.46,2.87,4.06,5.27,5.41,7.11,8.54,null,"b=",{"$f":"N4-N5*$N$3","v":14.119999999999997},{"$f":"O4-O5*O3","v":14.933750000000002},{"$f":"P4-P5*P3","v":13},{"$f":"Q4-Q5*Q3","v":11.079999999999998},{"$f":"R4-R5*R3","v":19.52666666666667},{"$f":"S4-S5*$S$3","v":10.459999999999997},null,null,{"$f":"V4-V5*V3","v":12.520000000000007}]
[{"$nulls":3},{"$f":"D5","v":7.68},9.29,12.3,13.2,18.5,18.06,25.66,32.23,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.68},9.29,12.3,13.2,18.5,18.06,{"$f":"T4","v":19.58},{"$f":"U4","v":21.86},{"$f":"V5*V3+V6","v":25.66},{"$f":"W4","v":32.23}]
[null,"Q",null,7.51,9.37,11.83,13.56,15.55,18.07,25.91,33.68,null,"COP",{"$f":"D6","v":2.35},2.46,2.87,4.06,5.27,5.41,{"$f":"T3*S10+S11","v":5.75},{"$f":"U3*S10+S11","v":6.26},{"$f":"J6","v":7.11},{"$f":"K6","v":8.54}]
[null,"COP",null,2.01,2.15,2.4,3.51,4.06,4.36,5.73,7.42,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.021999999999999974},{"$f":"(P9-O9)/(P3-O3)","v":0.05125000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.13222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.242},{"$f":"(S9-R9)/(S3-R3)","v":0.046666666666666856},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.14299999999999988}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.7899999999999996},{"$f":"O9-O10*O3","v":3.2287500000000002},{"$f":"P9-P10*P3","v":3.795555555555555},{"$f":"Q9-Q10*Q3","v":3.5759999999999996},{"$f":"R9-R10*R3","v":4.943333333333332},{"$f":"S9-S10*$S$3","v":3.71},null,null,{"$f":"V9-V10*V3","v":4.250000000000003}]
[null,"Q",null,7.75,9.25,12.5,13.72,16.03,18.35,26.52,34.8,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9139999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.042,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3200000000000003,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.266,"d":"3.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.76},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.072,"d":"4.07"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.354,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.944000000000001,"d":"6.94"}},null,"COP=",{"$f":"N10*N3+N11","v":2.35},{"$f":"O10*O3+O11","v":2.46},2.87,4.06,5.27,5.41,{"$f":"T9","v":5.75},{"$f":"U9","v":6.26},7.11,{"$f":"W9","v":8.54}]
[null,"Qmax",null,{"$f":"D12","v":7.75},9.25,{"v":12.5,"d":"12.50"},13.72,16.03,18.35,26.52,{"v":34.8,"d":"34.80"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.88,2.2,2.9,3.31,3.64,4.79,6.23,null,"Q",{"$f":"D9*Dane!$E$26","v":7.51},{"$f":"E9*Dane!$E$26","v":9.37},{"$f":"F9*Dane!$E$26","v":11.83},{"$f":"G9*Dane!$E$26","v":13.56},{"$f":"H9*Dane!$E$26","v":15.55},{"$f":"I9*Dane!$E$26","v":18.07},{"$f":"S16*T14+S17","v":19.638},{"$f":"$S$16*U14+$S$17","v":21.990000000000002},{"$f":"J9*Dane!$E$26","v":25.91},{"$f":"K9*Dane!$E$26","v":33.68}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.3719999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.3075000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.19222222222222227},{"$f":"(R15-Q15)/(R3-Q3)","v":0.398},{"$f":"(S15-R15)/(S3-R3)","v":0.8399999999999999},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.784},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.7769999999999999}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":14.949999999999998},{"$f":"O15-O16*O3","v":13.982500000000002},{"$f":"P15-P16*P3","v":13.175555555555556},{"$f":"Q15-Q16*Q3","v":12.764000000000001},{"$f":"R15-R16*R3","v":9.670000000000002},{"$f":"S15-S16*$S$3","v":10.23},null,null,{"$f":"V15-V16*V14","v":10.370000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},48,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.51},{"$f":"O16*O14+O17","v":9.370000000000001},11.83,13.56,15.55,18.07,{"$f":"T15","v":19.638},{"$f":"U15","v":21.990000000000002},25.91,{"$f":"W15","v":33.68}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},57,{"$nulls":6},"COP",{"$f":"D10","v":2.01},2.15,2.4,3.51,4.06,4.36,{"$f":"T14*S21+S22","v":4.634},{"$f":"U14*S21+S22","v":5.045},{"$f":"J10","v":5.73},{"$f":"K10","v":7.42}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.028000000000000025},{"$f":"(P20-O20)/(P14-O14)","v":0.03125},{"$f":"(Q20-P20)/(Q14-P14)","v":0.12333333333333332},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.10000000000000024},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.137},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16899999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5700000000000003},{"$f":"O20-O21*O14","v":2.61875},{"$f":"P20-P21*P14","v":3.263333333333333},{"$f":"Q20-Q21*Q14","v":3.29},{"$f":"R20-R21*R14","v":3.3599999999999977},{"$f":"S20-S21*$S$3","v":2.99},null,null,{"$f":"V20-V21*V14","v":2.3500000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,87 | 4,06 | 5,27"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.01},{"$f":"O21*O14+O22","v":2.15},2.4,3.51,4.06,4.36,{"$f":"T20","v":4.634},{"$f":"U20","v":5.045},5.73,{"$f":"W20","v":7.42}]
[null,{"$f":"50564+2*3288","v":57140},{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.68},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":7.75},{"$f":"E14*Dane!$E$26","v":9.25},{"$f":"F14*Dane!$E$26","v":{"v":12.5,"d":"12.50"}},{"$f":"G14*Dane!$E$26","v":13.72},{"$f":"H14*Dane!$E$26","v":16.03},{"$f":"I14*Dane!$E$26","v":18.35},{"$f":"S27*T25+S28","v":19.984},{"$f":"S27*U25+S28","v":22.435000000000002},{"$f":"J14*Dane!$E$26","v":26.52},{"$f":"K14*Dane!$E$26","v":34.8}]
[null,{"$f":"D14+8","v":15.75},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.3},{"$f":"(P26-O26)/(P3-O3)","v":0.40625},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13555555555555562},{"$f":"(R26-Q26)/(R3-Q3)","v":0.4620000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.7733333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.8169999999999998},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.8279999999999997}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.68},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.75},15.34375,13.44888888888889,12.796000000000001,10.616666666666667,10.180000000000003,null,null,{"$f":"V26-V27*V25","v":9.960000000000004}]
[null,{"$f":"D9+8","v":15.51},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.75},{"$f":"O27*O25+O28","v":9.25},12.5,13.72,16.03,18.35,{"$f":"T26","v":19.984},{"$f":"U26","v":22.435000000000002},26.52,{"$f":"W26","v":34.8}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9139999999999997,"d":"1.91"}},{"v":2.042,"d":"2.04"},{"v":2.3200000000000003,"d":"2.32"},{"v":3.266,"d":"3.27"},3.76,{"v":4.072,"d":"4.07"},{"$f":"T25*S32+S33","v":4.3284},{"$f":"U25*S32+S33","v":4.713},{"$f":"J13","v":5.354},{"$f":"K13","v":6.944000000000001}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.025600000000000022},{"$f":"(P31-O31)/(P25-O25)","v":0.03475000000000006},{"$f":"(Q31-P31)/(Q25-P25)","v":0.10511111111111109},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09879999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10400000000000009},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.15900000000000009}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.426},{"$f":"O31-O32*O25","v":2.563250000000001},{"$f":"P31-P32*P25","v":3.055777777777778},{"$f":"Q31-Q32*Q25","v":3.0684},{"$f":"R31-R32*R25","v":3.031999999999999},{"$f":"S31-S32*$S$3","v":2.79},null,null,{"$f":"V31-V32*V25","v":2.1739999999999986}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.9139999999999997},{"$f":"O32*O25+O33","v":2.042},2.3200000000000003,3.266,3.76,4.072,{"$f":"T31","v":4.3284},{"$f":"U31","v":4.713},5.354,{"$f":"W31","v":6.944000000000001}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-24.94435612082671},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-23.89007328447701},-43.70656370656374,-7.002281368821291,1499.9459459458883,-8.655837563451774,20.000000000000004,20.000000000000004,-12.380406103017107,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":7.5339721254355405},{"$f":"E66*Dane!$E$26","v":9.3},{"$f":"F66*Dane!$E$26","v":11.48},{"$f":"G66*Dane!$E$26","v":13.98},{"$f":"H66*Dane!$E$26","v":16.63},{"$f":"I66*Dane!$E$26","v":19.81},{"$f":"I57*J52+I58","v":21.31},{"$f":"I57*K52+I58","v":23.56},{"$f":"L66*Dane!$E$26","v":27.31},{"$f":"M66*Dane!$E$26","v":36.24}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8,null,null,3.71,4.95]
[null,"Q",null,{"$f":"D54","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,{"$f":"L54","v":27.31},{"$f":"M54","v":36.24}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.35320557491289206},{"$f":"(F54-E54)/(F52-E52)","v":0.27249999999999996},{"$f":"(G54-F54)/(G52-F52)","v":0.2777777777777778},{"$f":"(H54-G54)/(H52-G52)","v":0.5299999999999997},{"$f":"(I54-H54)/(I52-H52)","v":1.0599999999999998},{"$f":"(L54-I54)/(L52-I52)","v":0.75}]
[null,"b=",null,{"$f":"D54-D57*D52","v":14.59808362369338},13.3875,13.424444444444445,12.920000000000002,9.21,12.309999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":7.53397212543554},9.3,11.48,13.98,16.63,19.81]
[null,"COP",null,{"$f":"D55","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8,null,null,{"$f":"L55","v":3.71},{"$f":"M55","v":4.95}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.013426900584795343},{"$f":"(F61-E61)/(F52-E52)","v":0.008750000000000008},{"$f":"(G61-F61)/(G52-F52)","v":0.05777777777777778},{"$f":"(H61-G61)/(H52-G52)","v":0.028000000000000025},{"$f":"(I61-H61)/(I52-H52)","v":0.14333333333333323},{"$f":"(L61-I61)/(L52-I52)","v":0.09100000000000001}]
[null,"b=",null,{"$f":"D61-D62*D52","v":1.84140350877193},1.77125,2.1144444444444446,2.174,1.3666666666666676,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5728654970760232},1.64,1.71,2.23,2.37,2.8]
[{"$nulls":3},{"$f":"E66/F66*E66","v":7.5339721254355405},9.3,11.48,13.98,16.63,19.81,null,null,27.31,36.24]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A10","index":50,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.72},{"$f":"E7*Dane!$E$26","v":7.72},{"$f":"F7*Dane!$E$26","v":9.7},{"$f":"G7*Dane!$E$26","v":10.97},{"$f":"H7*Dane!$E$26","v":11.95},{"$f":"I7*Dane!$E$26","v":15.84},{"$f":"S5*T3+S6","v":16.817999999999998},{"$f":"$S$5*U3+$S$6","v":18.285},{"$f":"J7*Dane!$E$26","v":20.73},{"$f":"K7*Dane!$E$26","v":22.4}]
[null,"Q",null,6.72,7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2},{"$f":"(P4-O4)/(P3-O3)","v":0.24749999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.14111111111111127},{"$f":"(R4-Q4)/(R3-Q3)","v":0.19599999999999973},{"$f":"(S4-R4)/(S3-R3)","v":1.2966666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.48900000000000005},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16699999999999982}]
[null,"COP",null,2.15,2.39,3,4.1,5,5.27,7.7,7.98,null,"b=",{"$f":"N4-N5*$N$3","v":10.719999999999999},{"$f":"O4-O5*O3","v":11.4325},{"$f":"P4-P5*P3","v":10.687777777777779},{"$f":"Q4-Q5*Q3","v":10.578000000000001},{"$f":"R4-R5*R3","v":2.8733333333333313},{"$f":"S4-S5*$S$3","v":10.95},null,null,{"$f":"V4-V5*V3","v":17.390000000000004}]
[{"$nulls":3},{"$f":"D5","v":6.72},7.72,9.7,10.97,11.95,15.84,20.73,22.4,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.719999999999999},7.720000000000001,9.7,10.97,11.95,15.84,{"$f":"T4","v":16.817999999999998},{"$f":"U4","v":18.285},{"$f":"V5*V3+V6","v":20.73},{"$f":"W4","v":22.4}]
[null,"Q",null,6.32,7.3,9.23,10.86,10.72,13.02,20.24,22.96,null,"COP",{"$f":"D6","v":2.15},2.39,3,4.1,5,5.27,{"$f":"T3*S10+S11","v":5.755999999999999},{"$f":"U3*S10+S11","v":6.484999999999999},{"$f":"J6","v":7.7},{"$f":"K6","v":7.98}]
[null,"COP",null,1.85,2.04,2.4,3.2,3.73,4.07,5.56,8.16,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04800000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.07624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.12222222222222218},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.08999999999999986},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.24300000000000005},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.028000000000000025}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1100000000000008},{"$f":"O9-O10*O3","v":3.53375},{"$f":"P9-P10*P3","v":3.855555555555555},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":4.370000000000001},{"$f":"S9-S10*$S$3","v":2.839999999999999},null,null,{"$f":"V9-V10*V3","v":7.14}]
[null,"Q",null,6.12,7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.872,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.208,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.856,"d":"2.86"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.306,"d":"3.31"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6100000000000003,"d":"3.61"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9719999999999995,"d":"4.97"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.068,"d":"7.07"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.39},3,4.1,5,5.27,{"$f":"T9","v":5.755999999999999},{"$f":"U9","v":6.484999999999999},7.7,{"$f":"W9","v":7.98}]
[null,"Qmax",null,{"$f":"D12","v":6.12},7.14,9.18,10.86,11.86,15.16,19.69,21.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.62,1.92,2.34,2.67,2.92,4.09,5.43,null,"Q",{"$f":"D9*Dane!$E$26","v":6.32},{"$f":"E9*Dane!$E$26","v":7.3},{"$f":"F9*Dane!$E$26","v":9.23},{"$f":"G9*Dane!$E$26","v":10.86},{"$f":"H9*Dane!$E$26","v":10.72},{"$f":"I9*Dane!$E$26","v":13.02},{"$f":"S16*T14+S17","v":14.463999999999999},{"$f":"$S$16*U14+$S$17","v":16.63},{"$f":"J9*Dane!$E$26","v":20.24},{"$f":"K9*Dane!$E$26","v":22.96}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1959999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.24125000000000008},{"$f":"(Q15-P15)/(Q3-P3)","v":0.181111111111111},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.027999999999999758},{"$f":"(S15-R15)/(S3-R3)","v":0.7666666666666663},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.7219999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.27200000000000024}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":10.239999999999998},{"$f":"O15-O16*O3","v":10.918750000000001},{"$f":"P15-P16*P3","v":10.497777777777777},{"$f":"Q15-Q16*Q3","v":10.915999999999999},{"$f":"R15-R16*R3","v":5.353333333333337},{"$f":"S15-S16*$S$3","v":5.800000000000001},null,null,{"$f":"V15-V16*V14","v":14.799999999999994}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.32},{"$f":"O16*O14+O17","v":7.3},9.23,10.86,10.72,13.02,{"$f":"T15","v":14.463999999999999},{"$f":"U15","v":16.63},20.24,{"$f":"W15","v":22.96}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.4,3.2,3.73,4.07,{"$f":"T14*S21+S22","v":4.368},{"$f":"U14*S21+S22","v":4.8149999999999995},{"$f":"J10","v":5.56},{"$f":"K10","v":8.16}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.044999999999999984},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888892},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10599999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333344},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14899999999999994},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.26000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.715},{"$f":"P20-P21*P14","v":3.022222222222222},{"$f":"Q20-Q21*Q14","v":2.9880000000000004},{"$f":"R20-R21*R14","v":2.9366666666666656},{"$f":"S20-S21*$S$3","v":2.580000000000001},null,null,{"$f":"V20-V21*V14","v":0.35999999999999854}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.3999999999999995,3.2,3.7299999999999995,4.07,{"$f":"T20","v":4.368},{"$f":"U20","v":4.8149999999999995},5.56,{"$f":"W20","v":8.16}]
[null,44300,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":14.719999999999999},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.12},{"$f":"E14*Dane!$E$26","v":7.14},{"$f":"F14*Dane!$E$26","v":9.18},{"$f":"G14*Dane!$E$26","v":10.86},{"$f":"H14*Dane!$E$26","v":11.86},{"$f":"I14*Dane!$E$26","v":15.16},{"$f":"S27*T25+S28","v":16.066000000000003},{"$f":"S27*U25+S28","v":17.425},{"$f":"J14*Dane!$E$26","v":19.69},{"$f":"K14*Dane!$E$26","v":21.88}]
[null,{"$f":"D14+8","v":14.120000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.2039999999999999},{"$f":"(P26-O26)/(P3-O3)","v":0.255},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2},{"$f":"(S26-R26)/(S3-R3)","v":1.1000000000000003},{"$f":"(V26-S26)/(V3-S3)","v":0.4530000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21899999999999978}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.719999999999999},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.2},10.965,10.486666666666666,10.459999999999999,4.1599999999999975,10.629999999999999,null,null,{"$f":"V26-V27*V25","v":15.310000000000006}]
[null,{"$f":"D9+8","v":14.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.120000000000001},{"$f":"O27*O25+O28","v":7.14},9.18,10.86,11.86,15.16,{"$f":"T26","v":16.066000000000003},{"$f":"U26","v":17.425},19.69,{"$f":"W26","v":21.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},{"v":1.872,"d":"1.87"},{"v":2.208,"d":"2.21"},{"v":2.856,"d":"2.86"},{"v":3.306,"d":"3.31"},{"v":3.6100000000000003,"d":"3.61"},{"$f":"T25*S32+S33","v":3.8824000000000005},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9719999999999995},{"$f":"K13","v":7.068}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.035600000000000034},{"$f":"(P31-O31)/(P25-O25)","v":0.04200000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07199999999999997},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09000000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.10133333333333343},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13619999999999993},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2096}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4060000000000006},{"$f":"O31-O32*O25","v":2.5020000000000002},{"$f":"P31-P32*P25","v":2.7119999999999997},{"$f":"Q31-Q32*Q25","v":2.6759999999999997},{"$f":"R31-R32*R25","v":2.596666666666666},{"$f":"S31-S32*$S$3","v":2.248000000000001},null,null,{"$f":"V31-V32*V25","v":0.7799999999999994}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.872},2.208,2.856,3.306,3.6100000000000003,{"$f":"T31","v":3.8824000000000005},{"$f":"U31","v":4.291},4.9719999999999995,{"$f":"W31","v":7.068}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-23.880758807588073},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-22.779228486646886},-28.849159970781585,-23.740537575425147,-0.11468472280998562,-13.196971902751491,20.000000000000004,20.000000000000004,-48.539224526600584,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A10"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.24},{"$f":"E66*Dane!$E$26","v":5.68},{"$f":"F66*Dane!$E$26","v":6.64},{"$f":"G66*Dane!$E$26","v":8.83},{"$f":"H66*Dane!$E$26","v":10.78},{"$f":"I66*Dane!$E$26","v":13.76},{"$f":"I57*J52+I58","v":14.373999999999999},{"$f":"I57*K52+I58","v":15.294999999999998},{"$f":"L66*Dane!$E$26","v":16.83},{"$f":"M66*Dane!$E$26","v":20.74}]
[null,"COP",null,1.44,1.63,1.79,2.02,2.28,2.42,null,null,2.97,3.68]
[null,"Q",null,{"$f":"D54","v":4.24},5.68,6.64,8.83,10.78,13.76,null,null,{"$f":"L54","v":16.83},{"$f":"M54","v":20.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.2879999999999999},{"$f":"(F54-E54)/(F52-E52)","v":0.12},{"$f":"(G54-F54)/(G52-F52)","v":0.24333333333333337},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":9.999999999999998},7.4799999999999995,8.343333333333334,8.05,3.8266666666666644,10.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.24},5.68,6.640000000000001,8.83,10.78,13.76]
[null,"COP",null,{"$f":"D55","v":1.44},1.63,1.79,2.02,2.28,2.42,null,null,{"$f":"L55","v":2.97},{"$f":"M55","v":3.68}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03799999999999999},{"$f":"(F61-E61)/(F52-E52)","v":0.020000000000000018},{"$f":"(G61-F61)/(G52-F52)","v":0.025555555555555554},{"$f":"(H61-G61)/(H52-G52)","v":0.051999999999999956},{"$f":"(I61-H61)/(I52-H52)","v":0.04666666666666671},{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1999999999999997},1.9300000000000002,1.968888888888889,1.9160000000000001,1.9533333333333327,1.8699999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.44},1.63,1.79,2.02,2.28,2.42]
[{"$nulls":3},4.24,5.68,6.64,8.83,10.78,13.76,null,null,16.83,20.74]

{"sheet":"151.A08","index":51,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.7,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,11.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.7,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.85,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2},{"$f":"(S9-R9)/(S3-R3)","v":0.1299999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.3000000000000003},{"$f":"R9-R10*R3","v":3.790000000000001},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.694,"d":"1.69"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.23},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.7,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.46,1.79,2.02,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.280000000000001},{"$f":"$S$16*U14+$S$17","v":10.745000000000001},{"$f":"J9*Dane!$E$26","v":11.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.15199999999999997}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":8.420000000000002},null,null,{"$f":"V15-V16*V14","v":8.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.280000000000001},{"$f":"U15","v":10.745000000000001},11.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":1.85},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03799999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.61},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,7"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,40177,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.694,"d":"1.69"}},1.94,2.23,{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0492},{"$f":"(P31-O31)/(P25-O25)","v":0.036250000000000004},{"$f":"(Q31-P31)/(Q25-P25)","v":0.082},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.678},{"$f":"O31-O32*O25","v":2.48375},{"$f":"P31-P32*P25","v":2.8040000000000003},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.694},{"$f":"O32*O25+O33","v":1.94},2.2300000000000004,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-16.58070997990623},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-16.44012204424104},-23.44772593030123,-9.529383429672446,-0.15392633773453585,-15.486656200941924,20.000000000000004,20.000000000000004,-72.3910081743869,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-16.58070997990623},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-16.58070997990623},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-16.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A08"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},{"$f":"(G54-F54)/(G52-F52)","v":0.19222222222222218},{"$f":"(H54-G54)/(H52-G52)","v":0.40800000000000003},{"$f":"(I54-H54)/(I52-H52)","v":0.36666666666666653},{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},4.407500000000001,5.1755555555555555,4.744,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},3.1700000000000004,3.83,5.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.03555555555555556},{"$f":"(H61-G61)/(H52-G52)","v":0.06399999999999997},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},1.8975,1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},1.56,1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,5.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A06","index":52,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.74},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.46},{"$f":"G7*Dane!$E$26","v":5.97},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":8.75},{"$f":"S5*T3+S6","v":9.29},{"$f":"$S$5*U3+$S$6","v":10.1},{"$f":"J7*Dane!$E$26","v":11.45},{"$f":"K7*Dane!$E$26","v":11.95}]
[null,"Q",null,3.74,4.35,5.46,5.97,6,8.75,11.45,11.95,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12199999999999989},{"$f":"(P4-O4)/(P3-O3)","v":0.13875000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05666666666666664},{"$f":"(R4-Q4)/(R3-Q3)","v":6.0000000000000496E-3},{"$f":"(S4-R4)/(S3-R3)","v":0.9166666666666666},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2699999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.05}]
[null,"COP",null,2.09,2.32,2.81,3.8,4.9,5.07,7.32,9.13,null,"b=",{"$f":"N4-N5*$N$3","v":6.179999999999998},{"$f":"O4-O5*O3","v":6.43125},{"$f":"P4-P5*P3","v":5.8566666666666665},{"$f":"Q4-Q5*Q3","v":5.957999999999999},{"$f":"R4-R5*R3","v":-0.4166666666666661},{"$f":"S4-S5*$S$3","v":6.050000000000001},null,null,{"$f":"V4-V5*V3","v":10.45}]
[{"$nulls":3},{"$f":"D5","v":3.74},4.35,5.46,5.97,6,8.75,11.45,11.95,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.74},4.35,5.46,5.97,6,8.75,{"$f":"T4","v":9.29},{"$f":"U4","v":10.1},{"$f":"V5*V3+V6","v":11.45},{"$f":"W4","v":11.95}]
[null,"Q",null,3.57,4.17,5.25,5.91,7.19,8.48,11.11,13.18,null,"COP",{"$f":"D6","v":2.09},2.32,2.81,3.8,4.9,5.07,{"$f":"T3*S10+S11","v":5.5200000000000005},{"$f":"U3*S10+S11","v":6.195},{"$f":"J6","v":7.32},{"$f":"K6","v":9.13}]
[null,"COP",null,1.82,2.01,2.38,3.14,3.63,3.98,5.45,7.68,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.046},{"$f":"(P9-O9)/(P3-O3)","v":0.06125000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10999999999999997},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.05666666666666664},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.225},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18100000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.01},{"$f":"O9-O10*O3","v":3.2387500000000005},{"$f":"P9-P10*P3","v":3.58},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.503333333333334},{"$f":"S9-S10*$S$3","v":2.8200000000000003},null,null,{"$f":"V9-V10*V3","v":3.6999999999999993}]
[null,"Q",null,3.37,3.95,5.04,5.94,7.16,8.4,11.12,13.26,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9059999999999997,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.268,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.9,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.3819999999999997,"d":"3.38"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7,"d":"3.70"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.034000000000001,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.012,"d":"7.01"}},null,"COP=",{"$f":"N10*N3+N11","v":2.09},{"$f":"O10*O3+O11","v":2.3200000000000003},2.8100000000000005,3.8,4.9,5.07,{"$f":"T9","v":5.5200000000000005},{"$f":"U9","v":6.195},7.32,{"$f":"W9","v":9.13}]
[null,"Qmax",null,{"$f":"D12","v":3.37},3.95,5.04,5.94,7.16,{"v":8.4,"d":"8.40"},11.12,13.26,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.58,1.75,2.1,2.54,3.01,3.28,4.41,6.01,null,"Q",{"$f":"D9*Dane!$E$26","v":3.57},{"$f":"E9*Dane!$E$26","v":4.17},{"$f":"F9*Dane!$E$26","v":5.25},{"$f":"G9*Dane!$E$26","v":5.91},{"$f":"H9*Dane!$E$26","v":7.19},{"$f":"I9*Dane!$E$26","v":8.48},{"$f":"S16*T14+S17","v":9.006},{"$f":"$S$16*U14+$S$17","v":9.795},{"$f":"J9*Dane!$E$26","v":11.11},{"$f":"K9*Dane!$E$26","v":13.18}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.12000000000000002},{"$f":"(P15-O15)/(P3-O3)","v":0.135},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07333333333333335},{"$f":"(R15-Q15)/(R3-Q3)","v":0.25600000000000006},{"$f":"(S15-R15)/(S3-R3)","v":0.43},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2629999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20700000000000002}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.970000000000001},{"$f":"O15-O16*O3","v":6.195},{"$f":"P15-P16*P3","v":5.763333333333334},{"$f":"Q15-Q16*Q3","v":5.398},{"$f":"R15-R16*R3","v":4.180000000000001},{"$f":"S15-S16*$S$3","v":5.850000000000001},null,null,{"$f":"V15-V16*V14","v":6.969999999999999}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.5700000000000003},{"$f":"O16*O14+O17","v":4.17},5.25,5.91,7.19,8.48,{"$f":"T15","v":9.006},{"$f":"U15","v":9.795},11.11,{"$f":"W15","v":13.18}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.01,2.38,3.14,3.63,3.98,{"$f":"T14*S21+S22","v":4.274},{"$f":"U14*S21+S22","v":4.715},{"$f":"J10","v":5.45},{"$f":"K10","v":7.68}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.037999999999999944},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08444444444444447},{"$f":"(R20-Q20)/(R14-Q14)","v":0.09799999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.1166666666666667},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14700000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.22299999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.579999999999999},{"$f":"O20-O21*O14","v":2.70375},{"$f":"P20-P21*P14","v":2.971111111111111},{"$f":"Q20-Q21*Q14","v":2.9440000000000004},{"$f":"R20-R21*R14","v":2.813333333333333},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":0.9900000000000011}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,81 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.01},2.38,3.14,3.63,3.98,{"$f":"T20","v":4.274},{"$f":"U20","v":4.715},5.45,{"$f":"W20","v":7.68}]
[null,38979,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.74},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.37},{"$f":"E14*Dane!$E$26","v":3.95},{"$f":"F14*Dane!$E$26","v":5.04},{"$f":"G14*Dane!$E$26","v":5.94},{"$f":"H14*Dane!$E$26","v":7.16},{"$f":"I14*Dane!$E$26","v":{"v":8.4,"d":"8.40"}},{"$f":"S27*T25+S28","v":8.944},{"$f":"S27*U25+S28","v":9.76},{"$f":"J14*Dane!$E$26","v":11.12},{"$f":"K14*Dane!$E$26","v":13.26}]
[null,{"$f":"D14+8","v":11.370000000000001},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.11600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":0.10000000000000003},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24399999999999994},{"$f":"(S26-R26)/(S3-R3)","v":0.4133333333333334},{"$f":"(V26-S26)/(V3-S3)","v":0.2719999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.21400000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.74},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.69},5.99375,5.74,5.452000000000001,4.266666666666667,5.6800000000000015,null,null,{"$f":"V26-V27*V25","v":6.839999999999998}]
[null,{"$f":"D9+8","v":11.57},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.37},{"$f":"O27*O25+O28","v":3.9500000000000006},5.04,5.94,7.16,8.4,{"$f":"T26","v":8.944},{"$f":"U26","v":9.76},11.12,{"$f":"W26","v":13.26}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.9059999999999997,"d":"1.91"},{"v":2.268,"d":"2.27"},{"v":2.9,"d":"2.90"},{"v":3.3819999999999997,"d":"3.38"},{"v":3.7,"d":"3.70"},{"$f":"T25*S32+S33","v":3.9668},{"$f":"U25*S32+S33","v":4.367000000000001},{"$f":"J13","v":5.034000000000001},{"$f":"K13","v":7.012}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.0363999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07022222222222224},{"$f":"(R31-Q31)/(R25-Q25)","v":0.09639999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10600000000000016},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.13340000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1977999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.451999999999998},{"$f":"O31-O32*O25","v":2.5847499999999997},{"$f":"P31-P32*P25","v":2.7595555555555555},{"$f":"Q31-Q32*Q25","v":2.7072},{"$f":"R31-R32*R25","v":2.639999999999999},{"$f":"S31-S32*$S$3","v":2.3659999999999997},null,null,{"$f":"V31-V32*V25","v":1.078000000000003}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.9059999999999995},2.268,2.9,3.3819999999999997,3.7,{"$f":"T31","v":3.9668},{"$f":"U31","v":4.367000000000001},5.034000000000001,{"$f":"W31","v":7.012}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-13.481638418079093},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-13.574388727724823},-16.383280757097793,-22.96786632390744,2.970910138248848,-8.239910313901348,20.000000000000004,20.000000000000004,-41.740196078431374,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-13.574388727724823,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-13.574388727724823},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-13.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.7408877284595303},{"$f":"E66*Dane!$E$26","v":3.24},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":5.64},{"$f":"H66*Dane!$E$26","v":7.4},{"$f":"I66*Dane!$E$26","v":8.07},{"$f":"I57*J52+I58","v":8.61},{"$f":"I57*K52+I58","v":9.42},{"$f":"L66*Dane!$E$26","v":10.77},{"$f":"M66*Dane!$E$26","v":12.54}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.4253926701570678},1.65,1.91,2.21,2.47,3.21,null,null,4.22,4.37]
[null,"Q",null,{"$f":"D54","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,{"$f":"L54","v":10.77},{"$f":"M54","v":12.54}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.09982245430809397},{"$f":"(F54-E54)/(F52-E52)","v":0.07374999999999998},{"$f":"(G54-F54)/(G52-F52)","v":0.20111111111111107},{"$f":"(H54-G54)/(H52-G52)","v":0.35200000000000015},{"$f":"(I54-H54)/(I52-H52)","v":0.2233333333333333},{"$f":"(L54-I54)/(L52-I52)","v":0.2699999999999999}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.737336814621409},4.3462499999999995,5.237777777777778,4.935999999999999,5.836666666666668,5.370000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.74088772845953},3.2399999999999998,3.83,5.64,7.4,8.07]
[null,"COP",null,{"$f":"D55","v":1.4253926701570678},1.65,1.91,2.21,2.47,3.21,null,null,{"$f":"L55","v":4.22},{"$f":"M55","v":4.37}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.04492146596858641},{"$f":"(F61-E61)/(F52-E52)","v":0.0325},{"$f":"(G61-F61)/(G52-F52)","v":0.03333333333333334},{"$f":"(H61-G61)/(H52-G52)","v":0.052000000000000046},{"$f":"(I61-H61)/(I52-H52)","v":0.2466666666666666},{"$f":"(L61-I61)/(L52-I52)","v":0.10099999999999998}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.3238219895287964},2.1375,2.1433333333333335,2.106,0.7433333333333341,2.2]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.425392670157068},1.6500000000000001,1.9100000000000001,2.21,2.47,3.21]
[{"$nulls":3},{"$f":"E66/F66*E66","v":2.7408877284595303},3.24,3.83,5.64,7.4,8.07,null,null,10.77,12.54]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"151.A04","index":53,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.13,2.43,3,3.77,4.97,5.22,7.79,10.27,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.13},2.43,3,3.77,4.97,5.22,{"$f":"T3*S10+S11","v":5.734},{"$f":"U3*S10+S11","v":6.504999999999999},{"$f":"J6","v":7.79},{"$f":"K6","v":10.27}]
[null,"COP",null,1.82,2.06,2.52,3.12,3.67,4.05,5.65,8.09,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06000000000000005},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08555555555555555},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23999999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.08333333333333333},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.257},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.24799999999999994}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.330000000000001},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.598888888888889},{"$f":"Q9-Q10*Q3","v":3.29},{"$f":"R9-R10*R3","v":4.386666666666667},{"$f":"S9-S10*$S$3","v":2.6499999999999995},null,null,{"$f":"V9-V10*V3","v":2.830000000000001}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7080000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.928,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.3760000000000003,"d":"2.38"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":2.86},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.39},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7299999999999995,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.146,"d":"5.15"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.298,"d":"7.30"}},null,"COP=",{"$f":"N10*N3+N11","v":2.13},{"$f":"O10*O3+O11","v":2.43},3,3.77,4.97,5.22,{"$f":"T9","v":5.734},{"$f":"U9","v":6.504999999999999},7.79,{"$f":"W9","v":10.27}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.54,1.73,2.16,2.47,2.97,3.25,4.39,6.11,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},51,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},52,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.06,2.52,3.12,3.67,4.05,{"$f":"T14*S21+S22","v":4.37},{"$f":"U14*S21+S22","v":4.85},{"$f":"J10","v":5.65},{"$f":"K10","v":8.09}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.048},{"$f":"(P20-O20)/(P14-O14)","v":0.057499999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06666666666666668},{"$f":"(R20-Q20)/(R14-Q14)","v":0.10999999999999996},{"$f":"(S20-R20)/(S14-R14)","v":0.12666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.16000000000000006},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.24399999999999994}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.7800000000000002},{"$f":"O20-O21*O14","v":2.9225},{"$f":"P20-P21*P14","v":2.986666666666667},{"$f":"Q20-Q21*Q14","v":2.9000000000000004},{"$f":"R20-R21*R14","v":2.7833333333333337},{"$f":"S20-S21*$S$3","v":2.4499999999999993},null,null,{"$f":"V20-V21*V14","v":0.7700000000000014}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,77 | 4,97"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.06},2.52,3.12,3.67,4.05,{"$f":"T20","v":4.37},{"$f":"U20","v":4.85},5.65,{"$f":"W20","v":8.09}]
[null,37779,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7080000000000002,"d":"1.71"}},{"v":1.928,"d":"1.93"},{"v":2.3760000000000003,"d":"2.38"},2.86,3.39,{"v":3.7299999999999995,"d":"3.73"},{"$f":"T25*S32+S33","v":4.013199999999999},{"$f":"U25*S32+S33","v":4.438},{"$f":"J13","v":5.146},{"$f":"K13","v":7.298}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04399999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05600000000000005},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05377777777777773},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10600000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.11333333333333313},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14160000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.2152}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.587999999999999},{"$f":"O31-O32*O25","v":2.7680000000000007},{"$f":"P31-P32*P25","v":2.7524444444444445},{"$f":"Q31-Q32*Q25","v":2.6479999999999997},{"$f":"R31-R32*R25","v":2.5966666666666685},{"$f":"S31-S32*$S$3","v":2.313999999999999},null,null,{"$f":"V31-V32*V25","v":0.8419999999999996}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7080000000000002},{"$f":"O32*O25+O33","v":1.928},2.3760000000000003,2.86,3.3900000000000006,3.7299999999999995,{"$f":"T31","v":4.013199999999999},{"$f":"U31","v":4.438},5.146,{"$f":"W31","v":7.298}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-7.346123101518783},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-7.722090261282661},-7.84070796460177,-44.527196652719674,4.471252566735113,-4.464141821112009,20.000000000000004,20.000000000000004,-17.38916256157633,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-7.722090261282661,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-7.722090261282661},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-7.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.0882285714285713},1.38,1.75,1.98,2.43,2.64,null,null,3.49,4.69]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},{"$f":"(G54-F54)/(G52-F52)","v":0.11999999999999995},{"$f":"(H54-G54)/(H52-G52)","v":0.14600000000000007},{"$f":"(I54-H54)/(I52-H52)","v":0.15999999999999984},{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},3.88625,4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},2.48,3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.0882285714285713},1.38,1.75,1.98,2.43,2.64,null,null,{"$f":"L55","v":3.49},{"$f":"M55","v":4.69}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.05835428571428571},{"$f":"(F61-E61)/(F52-E52)","v":0.04625000000000001},{"$f":"(G61-F61)/(G52-F52)","v":0.025555555555555554},{"$f":"(H61-G61)/(H52-G52)","v":0.09000000000000004},{"$f":"(I61-H61)/(I52-H52)","v":0.06999999999999999},{"$f":"(L61-I61)/(L52-I52)","v":0.085}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.2553142857142854},2.07375,1.9288888888888889,1.7999999999999998,1.9400000000000002,1.79]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.088228571428571},1.38,1.75,1.98,2.43,2.64]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-151-A06","index":54,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5314.315743440959},null,null,"COP",{"$f":"K13","v":3.425465053480908},{"$f":"L13","v":2.890945518653821},{"$f":"M13","v":3.2547158349325027},{"$f":"N13","v":2.855327478784185},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9995433877300208},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9994824971963667},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9994825779671822},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.425465053480908},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":4.5661226997917304E-4},{"$f":"1-M3","v":5.1750280363327406E-4},{"$f":"1-N3","v":5.1742203281779364E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.425748643626354},{"$f":"L14","v":2.8914023395138098},{"$f":"M14","v":3.2552336056839515},{"$f":"N14","v":2.8558451686811615}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.425748643626354},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R7*Bilans!F7+S7","v":5.635430555555556},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.5745662196317894,"d":"57.46%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":2.3975025252525253},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC7*Bilans!F7+AD7","v":3.150541666666667},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.0910974842767303},{"$f":"AF7*Z7","v":225.13671316094917},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":27.568096467298183},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ7*Bilans!F7+AK7","v":5.477027777777778},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5911834231406384,"d":"59.12%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":2.2390997474747474},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU7*Bilans!F7+AV7","v":2.6414259259259256},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.591587700908456},{"$f":"AX7*AR7","v":188.75546300908456},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":32.881647650392885},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB7*Bilans!F7+BC7","v":5.635430555555556},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.5745662196317894,"d":"57.46%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":2.3975025252525253},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W7<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W7<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W7<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W7<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W7<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM7*Bilans!F7+BN7","v":3.150541666666667},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.0910974842767303},{"$f":"BP7*BJ7","v":225.13671316094917},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":27.568096467298183},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F7<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F7*BT7+BU7","v":2.485396296296296},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.349987494563852},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC7*Bilans!F7+CD7","v":5.349583333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.6052673317803001,"d":"60.53%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":2.111655303030303},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F7<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F7<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F7<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F7<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F7<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F7<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN7*Bilans!F7+CO7","v":2.485396296296296},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.157136408106219},{"$f":"CQ7*CK7","v":157.11267704469853},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":39.50407276801548}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R8*Bilans!F8+S8","v":5.974749999999999},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.39013297120330903,"d":"39.01%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":3.643803030303029},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC8*Bilans!F8+AD8","v":3.974166666666666},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.824198113207547},{"$f":"AF8*Z8","v":195.28789146655234},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.62357484780832},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ8*Bilans!F8+AK8","v":6.112666666666667},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3813306199744198,"d":"38.13%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":3.7817196969696965},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU8*Bilans!F8+AV8","v":3.2175833333333337},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.096165094339623},{"$f":"AX8*AR8","v":158.10989258576333},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.297306065421218},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB8*Bilans!F8+BC8","v":5.974749999999999},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.39013297120330903,"d":"39.01%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":3.643803030303029},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W8<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W8<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W8<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W8<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W8<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM8*Bilans!F8+BN8","v":3.667083333333333},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.5287028301886787},{"$f":"BP8*BJ8","v":180.19802189108063},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.93190056793498},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F8<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F8*BT8+BU8","v":2.9763166666666665},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.7974330167470667},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC8*Bilans!F8+CD8","v":6.133166666666667},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.3800560291905166,"d":"38.01%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":3.8022196969696966},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F8<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F8<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F8<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F8<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F8<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F8<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN8*Bilans!F8+CO8","v":2.9763166666666665},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8640028301886793},{"$f":"CQ8*CK8","v":146.25420998198973},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":20.86158743446818}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3533.9924154302876},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R9*Bilans!F9+S9","v":5.974849999999999},{"v":0.38974859518471505,"d":"38.97%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.3286893939393942},null,3.646160606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC9*Bilans!F9+AD9","v":3.977833333333333},3.827726415094339,195.26067583704972,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.592611972452511},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ9*Bilans!F9+AK9","v":6.116933333333333},{"v":0.38069556541503274,"d":"38.07%"},2.3286893939393942,null,3.7882439393939387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU9*Bilans!F9+AV9","v":3.219216666666667},3.0977367924528307,158.02231248147515,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.267050987896848},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB9*Bilans!F9+BC9","v":5.974849999999999},{"v":0.38974859518471505,"d":"38.97%"},2.3286893939393942,null,3.646160606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W9<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W9<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W9<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W9<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W9<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM9*Bilans!F9+BN9","v":3.668916666666666},3.530466981132075,180.09682354459687,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.90548390517292},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F9<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F9*BT9+BU9","v":2.977923333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.795923729274844},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC9*Bilans!F9+CD9","v":6.137233333333334},{"v":0.37943634655236513,"d":"37.94%"},2.3286893939393942,null,3.80854393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F9<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F9<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F9<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F9<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F9<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F9<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN9*Bilans!F9+CO9","v":2.977923333333333},2.8655488679245282,146.17789985945112,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":20.828209700189507}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R10*Bilans!F10+S10","v":5.828805555555555},{"v":0.4762020910602906,"d":"47.62%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.7756893939393943},null,3.053116161616161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC10*Bilans!F10+AD10","v":3.525916666666667},3.525916666666667,217.69073607575763,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":20.487158250272337},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.727277777777778},{"v":0.4846437525187368,"d":"48.46%"},2.7756893939393943,null,2.951588383838384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU10*Bilans!F10+AV10","v":2.9295925925925923},2.9295925925925923,180.87357931986534,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":24.657357787536686},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB10*Bilans!F10+BC10","v":5.828805555555555},{"v":0.4762020910602906,"d":"47.62%"},2.7756893939393943,null,3.053116161616161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W10<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W10<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W10<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W10<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W10<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM10*Bilans!F10+BN10","v":3.525916666666667},3.525916666666667,217.69073607575763,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":20.487158250272337},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F10<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F10*BT10+BU10","v":2.7250296296296295},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.055396690405724},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.690833333333334},{"v":0.48774744072737924,"d":"48.77%"},2.7756893939393943,null,2.9151439393939396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F10<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F10<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F10<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F10<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F10<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F10<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN10*Bilans!F10+CO10","v":2.7250296296296295},2.7250296296296295,168.24382479326601,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":26.508340291731304}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.443031377249069},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R11*Bilans!F11+S11","v":5.876736111111111},{"v":0.45282234456828263,"d":"45.28%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6611174242424247},null,3.215618686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC11*Bilans!F11+AD11","v":3.6189583333333335},3.6189583333333335,213.48399706439398,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":19.071463515472495},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.789305555555556},{"v":0.45966090383478775,"d":"45.97%"},2.6611174242424247,null,3.1281881313131312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU11*Bilans!F11+AV11","v":3.0010185185185185},3.0010185185185185,177.03144650673403,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":22.998469150484826},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB11*Bilans!F11+BC11","v":5.876736111111111},{"v":0.45282234456828263,"d":"45.28%"},2.6611174242424247,null,3.215618686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W11<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W11<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W11<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W11<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W11<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM11*Bilans!F11+BN11","v":3.6189583333333335},3.6189583333333335,213.48399706439398,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":19.071463515472495},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F11<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F11*BT11+BU11","v":2.784425925925926},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.9902201506255492},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.775416666666667},{"v":0.46076630965888604,"d":"46.08%"},2.6611174242424247,null,3.114299242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F11<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F11<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F11<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F11<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F11<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F11<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN11*Bilans!F11+CO11","v":2.784425925925926},2.784425925925926,164.25455101851853,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":24.787454812693742}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R12*Bilans!F12+S12","v":5.922069444444444},{"v":0.4310577259902876,"d":"43.11%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.552753787878788},null,3.3693156565656563,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC12*Bilans!F12+AD12","v":3.7069583333333336},3.7069583333333336,209.03436942803037,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.79787496283096},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.847972222222222},{"v":0.4365194790389659,"d":"43.65%"},2.552753787878788,null,3.2952184343434343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU12*Bilans!F12+AV12","v":3.068574074074074},3.068574074074074,173.03605515319867,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":21.500533901564303},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB12*Bilans!F12+BF8","v":2.396349747474748},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.15640404040403988,0.06126875264927288,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":52.9347990204946},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":3.454928252232685},null,{"$f":"IF(Bilans!W12<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W12<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W12<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W12<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W12<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W12<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM12*Bilans!F12+BN12","v":3.7069583333333336},2.7277617924528306,144.3935222592747,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":26.747223293437393},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F12<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F12*BT12+BU12","v":2.8406037037037035},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.9310834527083247},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.855416666666667},{"v":0.4359644980366535,"d":"43.60%"},2.552753787878788,null,3.3026628787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":3.454928252232685},null,{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F12<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F12<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F12<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F12<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F12<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F12<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN12*Bilans!F12+CO12","v":2.8406037037037035},2.8406037037037035,160.18086814175086,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":27.26830804860417}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12165.090899160834},null,{"$f":"F13/F15","v":4353.115738524905},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.425465053480908},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.890945518653821},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.2547158349325027},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.855327478784185},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R13*Bilans!F13+S13","v":5.9754499999999995},{"v":0.3874426092418044,"d":"38.74%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.31514393939394},null,3.6603060606060596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC13*Bilans!F13+AD13","v":3.999833333333333},3.848896226415094,195.08935292795886,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.408026840690559},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ13*Bilans!F13+AK13","v":6.142533333333333},{"v":0.3769037649060008,"d":"37.69%"},2.31514393939394,null,3.827389393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU13*Bilans!F13+AV13","v":3.229016666666667},3.107166981132076,157.49325524236713,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.08616328757117},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB13*Bilans!F13+BC13","v":5.9754499999999995},{"v":0.3874426092418044,"d":"38.74%"},2.31514393939394,null,3.6603060606060596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W13<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W13<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W13<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W13<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W13<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM13*Bilans!F13+BN13","v":3.679916666666666},3.541051886792452,179.48561889965694,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":16.747536681072162},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F13<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F13*BT13+BU13","v":2.987563333333333},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.786902094670654},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC13*Bilans!F13+CD13","v":6.1616333333333335},{"v":0.3757354282783147,"d":"37.57%"},2.31514393939394,null,3.8464893939393936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F13<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F13<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F13<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F13<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F13<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F13<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN13*Bilans!F13+CO13","v":2.987563333333333},2.8748250943396223,145.71652090452832,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.628697196362513}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":2.5558741258741193},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.425748643626354},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.8914023395138098},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2552336056839515},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.8558451686811615},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R14*Bilans!F14+S14","v":5.723736111111111},{"v":0.5288232438064158,"d":"52.88%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.026844696969697},null,2.696891414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC14*Bilans!F14+AD14","v":3.3219583333333333},3.2592798742138367,220.87458221755293,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.326985314659},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.5913055555555555},{"v":0.5413484680625629,"d":"54.13%"},3.026844696969697,null,2.5644608585858584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU14*Bilans!F14+AV14","v":2.7730185185185183},2.7206974143955276,184.37597504262754,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.142694522676127},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB14*Bilans!F14+BC14","v":5.723736111111111},{"v":0.5288232438064158,"d":"52.88%"},3.026844696969697,null,2.696891414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W14<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W14<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W14<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W14<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W14<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM14*Bilans!F14+BN14","v":3.3219583333333333},3.2592798742138367,220.87458221755293,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.326985314659},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F14<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F14*BT14+BU14","v":2.594825925925926},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.208711007716974},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.505416666666667},{"v":0.5497939357244587,"d":"54.98%"},3.026844696969697,null,2.47857196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F14<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F14<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F14<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F14<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F14<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F14<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN14*Bilans!F14+CO14","v":2.594825925925926},2.5458669461914747,172.52807976705424,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":31.143989576900832}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7945709762550655},{"$nulls":4},{"$f":"F11","v":3.443031377249069},{"$f":"F15","v":2.7945709762550655},{"$f":"F28","v":3.235885518547284},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R15*Bilans!F15+S15","v":5.796458333333333},{"v":0.49219906356088666,"d":"49.22%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.853011363636364},null,2.9434469696969687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC15*Bilans!F15+AD15","v":3.4631250000000002},3.4631250000000002,220.2405826704546,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":21.48556971993897},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.685416666666667},{"v":0.5018121856157768,"d":"50.18%"},2.853011363636364,null,2.8324053030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU15*Bilans!F15+AV15","v":2.881388888888889},2.827023060796646,179.7871015723271,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":26.31998821240458},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB15*Bilans!F15+BC15","v":5.796458333333333},{"v":0.49219906356088666,"d":"49.22%"},2.853011363636364,null,2.9434469696969687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W15<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W15<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W15<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W15<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W15<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM15*Bilans!F15+BN15","v":3.4631250000000002},3.4631250000000002,220.2405826704546,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":21.48556971993897},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F15<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F15*BT15+BU15","v":2.6849444444444446},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.1010125847690273},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.63375},{"v":0.506414264679186,"d":"50.64%"},2.853011363636364,null,2.780738636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F15<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F15<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F15<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F15<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F15<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F15<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN15*Bilans!F15+CO15","v":2.6849444444444446},2.6342851153039835,167.5297567124071,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":28.245694896156834}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.3430432493665223},{"$f":"F19","v":3.3430432493665223},{"$f":"F19","v":3.3430432493665223},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R16*Bilans!F16+S16","v":5.796930555555555},{"v":0.4919642470142137,"d":"49.20%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.851882575757576},null,2.945047979797979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC16*Bilans!F16+AD16","v":3.4640416666666667},3.4640416666666667,220.20503488257577,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":21.470734023905777},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.686027777777778},{"v":0.5015597332998174,"d":"50.16%"},2.851882575757576,null,2.8341452020202023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU16*Bilans!F16+AV16","v":2.8820925925925924},2.827713487071978,179.75440452995366,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.302352629700522},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB16*Bilans!F16+BC16","v":5.796930555555555},{"v":0.4919642470142137,"d":"49.20%"},2.851882575757576,null,2.945047979797979,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W16<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W16<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W16<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W16<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W16<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM16*Bilans!F16+BN16","v":3.4640416666666667},3.4640416666666667,220.20503488257577,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":21.470734023905777},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F16<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F16*BT16+BU16","v":2.6855296296296296},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.1003368645670757},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.6345833333333335},{"v":0.5061390358513779,"d":"50.61%"},2.851882575757576,null,2.7827007575757574,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F16<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F16<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F16<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F16<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F16<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F16<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN16*Bilans!F16+CO16","v":2.6855296296296296},2.6348592592592595,167.49488918653202,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":28.227510449129845}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":775.7170998146364},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R17*Bilans!F17+S17","v":5.632361111111111},{"v":0.5761820109710526,"d":"57.62%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.245265151515152},null,2.387095959595959,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC17*Bilans!F17+AD17","v":3.1445833333333333},3.0852515723270444,225.25421729559758,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":27.687110109977475},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.473055555555556},{"v":0.5929530805184259,"d":"59.30%"},3.245265151515152,null,2.227790404040404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU17*Bilans!F17+AV17","v":2.636851851851852},2.5870999301187982,188.8841658979735,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.01832256478686},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB17*Bilans!F17+BC17","v":5.632361111111111},{"v":0.5761820109710526,"d":"57.62%"},3.245265151515152,null,2.387095959595959,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W17<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W17<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W17<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W17<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W17<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM17*Bilans!F17+BN17","v":3.1445833333333333},3.0852515723270444,225.25421729559758,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":27.687110109977475},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F17<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F17*BT17+BU17","v":2.4815925925925924},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.3551222454808514},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.344166666666666},{"v":0.6072537317664404,"d":"60.73%"},3.245265151515152,null,2.0989015151515145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F17<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F17<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F17<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F17<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F17<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F17<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN17*Bilans!F17+CO17","v":2.4815925925925924},2.1538350803633817,157.25149921733055,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":39.66027890379991}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5314.315743440959},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R18*Bilans!F18+S18","v":5.791027777777778},{"v":0.4949022063475937,"d":"49.49%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.8659924242424246},null,2.9250353535353533,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC18*Bilans!F18+AD18","v":3.4525833333333336},3.4525833333333336,220.64581243939404,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":21.656746441509547},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.678388888888889},{"v":0.5047192927998322,"d":"50.47%"},2.8659924242424246,null,2.812396464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU18*Bilans!F18+AV18","v":2.8732962962962962},2.819083158630329,180.16042882002424,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.52341829267293},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB18*Bilans!F18+BC18","v":5.791027777777778},{"v":0.4949022063475937,"d":"49.49%"},2.8659924242424246,null,2.9250353535353533,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W18<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W18<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W18<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W18<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W18<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM18*Bilans!F18+BN18","v":3.4525833333333336},3.4525833333333336,220.64581243939404,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":21.656746441509547},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F18<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F18*BT18+BU18","v":2.678214814814815},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.1088045908683437},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.6241666666666665},{"v":0.5095852584221232,"d":"50.96%"},2.8659924242424246,null,2.758174242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F18<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F18<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F18<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F18<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F18<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F18<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN18*Bilans!F18+CO18","v":2.678214814814815},2.6276824598183093,167.92849736072685,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.455387194445073}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3430432493665223},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5944.530637179638},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R19*Bilans!F19+S19","v":5.628111111111111},{"v":0.5784221700949239,"d":"57.84%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.2554242424242426},null,2.3726868686868685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC19*Bilans!F19+AD19","v":3.1363333333333334},3.077157232704403,225.41351644139513,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":27.85264475985275},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.467555555555556},{"v":0.5954076203425902,"d":"59.54%"},3.2554242424242426,null,2.2121313131313136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU19*Bilans!F19+AV19","v":2.6305185185185183},2.5808860936408107,189.05976065154695,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.208349443977966},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB19*Bilans!F19+BC19","v":5.628111111111111},{"v":0.5784221700949239,"d":"57.84%"},3.2554242424242426,null,2.3726868686868685,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W19<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W19<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W19<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W19<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W19<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM19*Bilans!F19+BN19","v":3.1363333333333334},3.077157232704403,225.41351644139513,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":27.85264475985275},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F19<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F19*BT19+BU19","v":2.476325925925926},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.3622579420819596},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.336666666666667},{"v":0.6100107887116007,"d":"61.00%"},3.2554242424242426,null,2.0812424242424243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F19<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F19<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F19<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F19<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F19<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F19<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN19*Bilans!F19+CO19","v":2.476325925925926},2.149264011180992,157.44179509977766,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":39.8773565401267}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6366.130153846351},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R20*Bilans!F20+S20","v":5.5934027777777775},{"v":0.5968442259832167,"d":"59.68%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.338390151515152},null,2.2550126262626256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC20*Bilans!F20+AD20","v":3.0689583333333337},3.0110534591194975,226.56671753144664,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":29.237823637227613},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.422638888888889},{"v":0.6156393999157107,"d":"61.56%"},3.338390151515152,null,2.084248737373737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU20*Bilans!F20+AV20","v":2.578796296296296},2.238200559049615,168.41340106568833,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":39.33367349232642},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB20*Bilans!F20+BC20","v":5.5934027777777775},{"v":0.5968442259832167,"d":"59.68%"},3.338390151515152,null,2.2550126262626256,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W20<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W20<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W20<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W20<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W20<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM20*Bilans!F20+BN20","v":3.0689583333333337},3.0110534591194975,226.56671753144664,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":29.237823637227613},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F20<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F20*BT20+BU20","v":2.4333148148148145},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.421688990235139},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.275416666666667},{"v":0.6328201851067344,"d":"63.28%"},3.338390151515152,null,1.9370265151515147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F20<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F20<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F20<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F20<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F20<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F20<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN20*Bilans!F20+CO20","v":2.4333148148148145},2.1119336128581407,158.91244469951084,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":41.6853301940952}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R21*Bilans!F21+S21","v":5.892555555555555},{"v":0.44518935894117395,"d":"44.52%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6233030303030307},null,3.2692525252525244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC21*Bilans!F21+AD21","v":3.6496666666666666},3.6496666666666666,211.98325721212123,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":18.620057622530908},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ21*Bilans!F21+AK21","v":5.809777777777778},{"v":0.4515324218315345,"d":"45.15%"},2.6233030303030307,null,3.186474747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU21*Bilans!F21+AV21","v":3.0245925925925925},3.0245925925925925,175.6771365925926,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":22.46815118267313},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB21*Bilans!F21+BC21","v":5.892555555555555},{"v":0.44518935894117395,"d":"44.52%"},2.6233030303030307,null,3.2692525252525244,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W21<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W21<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W21<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W21<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W21<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM21*Bilans!F21+BN21","v":3.6496666666666666},3.6496666666666666,211.98325721212123,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":18.620057622530908},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F21<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F21*BT21+BU21","v":2.8040296296296296},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.9693147403466105},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC21*Bilans!F21+CD21","v":5.803333333333334},{"v":0.4520338363531931,"d":"45.20%"},2.6233030303030307,null,3.180030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F21<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F21<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F21<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F21<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F21<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F21<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN21*Bilans!F21+CO21","v":2.8040296296296296},2.8040296296296296,162.86619806599327,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":24.2354798673578}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R22*Bilans!F22+S22","v":5.829513888888889},{"v":0.4758537787187499,"d":"47.59%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.7739962121212125},null,3.0555176767676766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC22*Bilans!F22+AD22","v":3.5272916666666667},3.5272916666666667,217.63229251893944,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":20.46569294623633},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.728194444444445},{"v":0.4842706090069279,"d":"48.43%"},2.7739962121212125,null,2.9541982323232325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU22*Bilans!F22+AV22","v":2.930648148148148},2.930648148148148,180.81965862794615,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.632253526385785},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB22*Bilans!F22+BC22","v":5.829513888888889},{"v":0.4758537787187499,"d":"47.59%"},2.7739962121212125,null,3.0555176767676766,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W22<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W22<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W22<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W22<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W22<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM22*Bilans!F22+BN22","v":3.5272916666666667},3.5272916666666667,217.63229251893944,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":20.46569294623633},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F22<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F22*BT22+BU22","v":2.7259074074074072},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.054412812776629},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.692083333333334},{"v":0.48734286721988945,"d":"48.73%"},2.7739962121212125,null,2.918087121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F22<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F22<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F22<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F22<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F22<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F22<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN22*Bilans!F22+CO22","v":2.7259074074074072},2.7259074074074072,168.18724798821552,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":26.48236252840157}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R23*Bilans!F23+S23","v":5.653611111111111},{"v":0.5650317353260409,"d":"56.50%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.1944696969696973},null,2.459141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC23*Bilans!F23+AD23","v":3.1858333333333335},3.125723270440252,224.39851515151523,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":26.87229686348179},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.500555555555556},{"v":0.5807540101550808,"d":"58.08%"},3.1944696969696973,null,2.3060858585858584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU23*Bilans!F23+AV23","v":2.6685185185185185},2.6181691125087356,187.9607407407408,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.08171818812693},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB23*Bilans!F23+BC23","v":5.653611111111111},{"v":0.5650317353260409,"d":"56.50%"},3.1944696969696973,null,2.459141414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W23<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W23<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W23<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W23<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W23<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM23*Bilans!F23+BN23","v":3.1858333333333335},3.125723270440252,224.39851515151523,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":26.87229686348179},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F23<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F23*BT23+BU23","v":2.507925925925926},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.319893313258019},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.381666666666667},{"v":0.5935837157577635,"d":"59.36%"},3.1944696969696973,null,2.1871969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F23<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F23<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F23<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F23<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F23<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F23<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN23*Bilans!F23+CO23","v":2.507925925925926},2.460606568832984,176.6491824915825,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.13603974738673}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R24*Bilans!F24+S24","v":5.601666666666667},{"v":0.5924373157339536,"d":"59.24%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.318636363636364},null,2.2830303030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC24*Bilans!F24+AD24","v":3.085},3.026792452830189,226.31602332761582,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":28.902531309857082},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ24*Bilans!F24+AK24","v":5.433333333333334},{"v":0.6107919687674289,"d":"61.08%"},3.318636363636364,null,2.1146969696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU24*Bilans!F24+AV24","v":2.591111111111111},2.2488888888888887,168.15146666666666,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":38.90008264462811},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB24*Bilans!F24+BC24","v":5.601666666666667},{"v":0.5924373157339536,"d":"59.24%"},3.318636363636364,null,2.2830303030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W24<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W24<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W24<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W24<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W24<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM24*Bilans!F24+BN24","v":3.085},3.026792452830189,226.31602332761582,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":28.902531309857082},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F24<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F24*BT24+BU24","v":2.4435555555555553},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.407348972565077},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC24*Bilans!F24+CD24","v":5.29},{"v":0.627341467606118,"d":"62.73%"},3.318636363636364,null,1.9713636363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F24<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F24<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F24<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F24<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F24<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F24<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN24*Bilans!F24+CO24","v":2.4435555555555553},2.12082180293501,158.57577422527157,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":41.24908727140449}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R25*Bilans!F25+S25","v":5.780638888888888},{"v":0.5000875877461032,"d":"50.01%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.890825757575758},null,2.8898131313131303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC25*Bilans!F25+AD25","v":3.4324166666666667},3.367654088050315,217.22532239336772,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":22.40997437532969},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.664944444444445},{"v":0.5103008133487985,"d":"51.03%"},2.890825757575758,null,2.774118686868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU25*Bilans!F25+AV25","v":2.8578148148148146},2.8038937805730257,180.8608350254749,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":26.915799143703076},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB25*Bilans!F25+BC25","v":5.780638888888888},{"v":0.5000875877461032,"d":"50.01%"},2.890825757575758,null,2.8898131313131303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W25<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W25<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W25<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W25<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W25<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM25*Bilans!F25+BN25","v":3.4324166666666667},3.367654088050315,217.22532239336772,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":22.40997437532969},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F25<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F25*BT25+BU25","v":2.665340740740741},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.1238206749182713},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.605833333333334},{"v":0.5156817168263579,"d":"51.57%"},2.890825757575758,null,2.715007575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F25<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F25<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F25<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F25<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F25<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F25<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN25*Bilans!F25+CO25","v":2.665340740740741},2.6150512928022365,168.67984219930125,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":28.85948815837976}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12164.191845034475},null,{"$f":"F26/F28","v":3759.153955018612},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R26*Bilans!F26+S26","v":4.8899687499999995},{"v":0.8617161718089,"d":"86.17%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.213765151515152},null,0.6762035984848476,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC26*Bilans!F26+AD26","v":2.5583645833333333},1.8825701650943398,181.2049086709906,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":59.82097352231039},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.480239583333334},{"v":0.9405222808151874,"d":"94.05%"},4.213765151515152,null,0.26647443181818176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU26*Bilans!F26+AV26","v":2.082097916666666},1.532109787735849,147.4716955087264,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":73.50464105214392},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":4.695375},{"v":0.8974288851295481,"d":"89.74%"},4.213765151515152,null,0.48160984848484834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W26<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W26<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W26<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W26<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W26<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM26*Bilans!F26+BN26","v":1.4818333333333333},1.0904056603773586,104.95590643396228,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":103.28007648183555},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F26<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F26*BT26+BU26","v":2.082097916666666},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.635222606773259},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.5270104166666663},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.6867547348484857,0.16297888234268298,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.09102111765732},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F26<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F26<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F26<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F26<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F26<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F26<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN26*Bilans!F26+CO26","v":1.7764791666666668},1.3072205188679247,125.6121544839727,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":86.00423041479056}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":3.454928252232685},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R27*Bilans!F27+S27","v":4.696875},{"v":0.937276961229057,"d":"93.73%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.402272727272727},null,0.294602272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC27*Bilans!F27+AD27","v":2.473125},1.8198466981132078,183.4008414236707,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":64.79143152526018},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ27*Bilans!F27+AK27","v":4.290625},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.11164772727272698,0.025361383582860025,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":98.22230769230771},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":2.5558741258741193},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU27*Bilans!F27+AV27","v":2.0191249999999994},1.485771226415094,145.93587856132075,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":80.33747567076026},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB27*Bilans!F27+BC27","v":4.5075},{"v":0.9766550698331063,"d":"97.67%"},4.402272727272727,null,0.10522727272727295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W27<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W27<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W27<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W27<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W27<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM27*Bilans!F27+BN27","v":1.3287500000000003},0.9777594339622645,98.53681801029164,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":120.59251860087227},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F27<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F27*BT27+BU27","v":2.0191249999999994},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.7415995156778425},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC27*Bilans!F27+CD27","v":3.4243749999999995},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.9778977272727278,0.2221347444501808,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.55604707373163},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F27<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F27<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F27<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F27<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F27<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F27<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN27*Bilans!F27+CO27","v":1.7312500000000002},1.2739386792452831,128.1022377992362,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":92.35183529082066}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.235885518547284},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R28*Bilans!F28+S28","v":5.0414375},{"v":0.8064949608904086,"d":"80.65%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.0658939393939395},null,0.9755435606060603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC28*Bilans!F28+AD28","v":2.6252291666666667},1.9317724056603776,179.08513648241856,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":56.14789612162285},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ28*Bilans!F28+AK28","v":4.628979166666667},{"v":0.8783564999973404,"d":"87.84%"},4.0658939393939395,null,0.5630852272727278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU28*Bilans!F28+AV28","v":2.1314958333333327},1.5684591981132072,145.4041525482847,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":69.15382720450447},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB28*Bilans!F28+BC28","v":4.8427500000000006},{"v":0.8395836950893478,"d":"83.96%"},4.0658939393939395,null,0.776856060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W28<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W28<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W28<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W28<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W28<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM28*Bilans!F28+BN28","v":1.6019166666666667},1.1787688679245283,109.27787506174957,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":92.01545724108904},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F28<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F28*BT28+BU28","v":2.1314958333333327},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.556176422760939},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC28*Bilans!F28+CD28","v":3.607520833333333},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.45837310606060644,0.11273611975449889,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.59235478933641},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F28<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F28<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F28<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F28<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F28<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F28<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN28*Bilans!F28+CO28","v":1.8119583333333336},1.3333278301886795,123.4559635033263,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":81.25012667604288}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R29*Bilans!F29+S29","v":5.527291666666667},{"v":0.6325739015422782,"d":"63.26%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.496420454545455},null,2.0308712121212116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC29*Bilans!F29+AD29","v":2.9406250000000003},2.5522405660377356,201.72329379288166,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":36.23253314739597},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ29*Bilans!F29+AK29","v":5.337083333333333},{"v":0.655118205239214,"d":"65.51%"},3.496420454545455,null,1.840662878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU29*Bilans!F29+AV29","v":2.4802777777777774},2.1526939203354294,170.14403497712976,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":42.957403296183294},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB29*Bilans!F29+BC29","v":5.527291666666667},{"v":0.6325739015422782,"d":"63.26%"},3.496420454545455,null,2.0308712121212116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W29<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W29<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W29<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W29<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W29<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM29*Bilans!F29+BN29","v":2.9406250000000003},2.5522405660377356,201.72329379288166,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":36.23253314739597},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F29<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F29*BT29+BU29","v":2.3513888888888888},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.540905781672825},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC29*Bilans!F29+CD29","v":5.1587499999999995},{"v":0.6777650505540015,"d":"67.78%"},3.496420454545455,null,1.6623295454545444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F29<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F29<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F29<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F29<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F29<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F29<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN29*Bilans!F29+CO29","v":2.3513888888888888},2.0408280922431863,161.30241416523728,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":45.312067812359196}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12166.496710646486},null,{"$f":"F30/F32","v":4421.974163809516},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R30*Bilans!F30+S30","v":5.695875},{"v":0.5431023647496095,"d":"54.31%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.093443181818182},null,2.602431818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC30*Bilans!F30+AD30","v":3.267875},3.206216981132076,222.40332153602063,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":25.31286546372573},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ30*Bilans!F30+AK30","v":5.55525},{"v":0.5568503994992452,"d":"55.69%"},3.093443181818182,null,2.461806818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU30*Bilans!F30+AV30","v":2.7314999999999996},2.6799622641509435,185.89899331389367,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.28346338175827},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB30*Bilans!F30+BC30","v":5.695875},{"v":0.5431023647496095,"d":"54.31%"},3.093443181818182,null,2.602431818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W30<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W30<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W30<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W30<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W30<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM30*Bilans!F30+BN30","v":3.267875},3.206216981132076,222.40332153602063,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.31286546372573},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F30<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F30*BT30+BU30","v":2.5603},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.2519808271014754},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC30*Bilans!F30+CD30","v":5.45625},{"v":0.5669540768509841,"d":"56.70%"},3.093443181818182,null,2.362806818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F30<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F30<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F30<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F30<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F30<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F30<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN30*Bilans!F30+CO30","v":2.5603},2.5119924528301887,174.24755357186964,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":32.30843269432204}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":3.454928252232685},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R31*Bilans!F31+S31","v":5.730347222222222},{"v":0.52545536071355,"d":"52.55%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.011041666666667},null,2.719305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC31*Bilans!F31+AD31","v":3.334791666666667},3.2718710691823905,220.48692970983427,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":24.097741897010966},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ31*Bilans!F31+AK31","v":5.599861111111111},{"v":0.537699347702076,"d":"53.77%"},3.011041666666667,null,2.5888194444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU31*Bilans!F31+AV31","v":2.7828703703703703},2.730363382250175,183.99546510704536,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.877000423466068},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB31*Bilans!F31+BC31","v":5.730347222222222},{"v":0.52545536071355,"d":"52.55%"},3.011041666666667,null,2.719305555555555,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W31<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W31<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W31<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W31<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W31<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM31*Bilans!F31+BN31","v":3.334791666666667},3.2718710691823905,220.48692970983427,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.097741897010966},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F31<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F31*BT31+BU31","v":2.6030185185185184},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.1986120929967843},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC31*Bilans!F31+CD31","v":5.517083333333334},{"v":0.5457669360320218,"d":"54.58%"},3.011041666666667,null,2.506041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F31<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F31<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F31<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F31<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F31<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F31<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN31*Bilans!F31+CO31","v":2.6030185185185184},2.553904961565339,172.10417276221338,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":30.872215580461177}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R37*Bilans!F37+S37","v":5.656208333333333},{"v":0.5636746696275681,"d":"56.37%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.188261363636364},null,2.467946969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC37*Bilans!F37+AD37","v":3.190875},3.130669811320755,224.28716201629513,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":26.77415335633928},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.503916666666667},{"v":0.5792713728653287,"d":"57.93%"},3.188261363636364,null,2.315655303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU37*Bilans!F37+AV37","v":2.6723888888888885},2.6219664570230607,187.84268255345916,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.968766576645198},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB37*Bilans!F37+BC37","v":5.656208333333333},{"v":0.5636746696275681,"d":"56.37%"},3.188261363636364,null,2.467946969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W37<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W37<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W37<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W37<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W37<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM37*Bilans!F37+BN37","v":3.190875},3.130669811320755,224.28716201629513,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":26.77415335633928},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F37<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F37*BT37+BU37","v":2.511144444444444},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.315638226247048},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.38625},{"v":0.5919259899997891,"d":"59.19%"},3.188261363636364,null,2.1979886363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F37<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F37<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F37<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F37<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F37<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F37<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN37*Bilans!F37+CO37","v":2.511144444444444},2.4637643605870023,176.50878234259582,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":34.02153021500519}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R44*Bilans!F44+S44","v":5.869652777777778},{"v":0.45625343505210525,"d":"45.63%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6780492424242426},null,3.191603535353535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC44*Bilans!F44+AD44","v":3.6052083333333336},3.6052083333333336,214.13790388257578,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":19.276078064668642},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.78013888888889},{"v":0.4633191855600967,"d":"46.33%"},2.6780492424242426,null,3.102089646464647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU44*Bilans!F44+AV44","v":2.990462962962963},2.990462962962963,177.62398489057242,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.23863499846594},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB44*Bilans!F44+BC44","v":5.869652777777778},{"v":0.45625343505210525,"d":"45.63%"},2.6780492424242426,null,3.191603535353535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W44<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W44<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W44<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W44<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W44<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM44*Bilans!F44+BN44","v":3.6052083333333336},3.6052083333333336,214.13790388257578,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":19.276078064668642},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F44<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F44*BT44+BU44","v":2.7756481481481483},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.9996764961664404},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.7629166666666665},{"v":0.46470379450641186,"d":"46.47%"},2.6780492424242426,null,3.084867424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F44<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F44<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F44<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F44<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F44<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F44<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN44*Bilans!F44+CO44","v":2.7756481481481483},2.7756481481481483,164.8646683922559,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":25.037134954980633}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R61*Bilans!F61+S61","v":5.1015625},{"v":0.7854842452085945,"d":"78.55%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A06'!$C$39+'151.A06'!$C$40)","v":4.00719696969697},null,1.0943655303030297,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC61*Bilans!F61+AD61","v":2.651770833333334},2.3015369496855347,210.12195428101776,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":46.411049568046316},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ61*Bilans!F61+AK61","v":4.688020833333334},{"v":0.8547737120117967,"d":"85.48%"},4.00719696969697,null,0.6808238636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU61*Bilans!F61+AV61","v":2.1511041666666664},1.582887971698113,144.51191585977702,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":67.4821891153504},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB61*Bilans!F61+BC61","v":4.90125},{"v":0.8175867318943066,"d":"81.76%"},4.00719696969697,null,0.8940530303030298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W61<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W61<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W61<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W61<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W61<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM61*Bilans!F61+BN61","v":1.6495833333333336},1.2138443396226417,110.81957422813039,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":87.9987177661944},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F61<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F61*BT61+BU61","v":2.1511041666666664},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.8705919688351873},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC61*Bilans!F61+CD61","v":3.6394791666666664},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.3677178030303039,0.09176434445599793,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.20459929190766},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F61<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F61<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F61<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F61<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F61<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F61<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN61*Bilans!F61+CO61","v":1.8260416666666668},1.3436910377358493,122.55080266882571,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":79.41511714727199}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R71*Bilans!F71+S71","v":5.902},{"v":0.44065185915406185,"d":"44.07%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.600727272727273},null,3.301272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC71*Bilans!F71+AD71","v":3.668},3.668,211.06072145454547,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.354164766531177},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ71*Bilans!F71+AK71","v":5.822},{"v":0.44670684863058624,"d":"44.67%"},2.600727272727273,null,3.221272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU71*Bilans!F71+AV71","v":3.038666666666667},3.038666666666667,174.84819490909092,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.155466113526664},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB71*Bilans!F71+BC71","v":5.902},{"v":0.44065185915406185,"d":"44.07%"},2.600727272727273,null,3.301272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W71<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W71<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W71<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W71<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W71<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM71*Bilans!F71+BN71","v":3.668},3.668,211.06072145454547,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.354164766531177},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F71<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F71*BT71+BU71","v":2.815733333333333},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.956972669628246},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC71*Bilans!F71+CD71","v":5.82},{"v":0.4468603561387067,"d":"44.69%"},2.600727272727273,null,3.219272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F71<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F71<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F71<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F71<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F71<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F71<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN71*Bilans!F71+CO71","v":2.815733333333333},2.815733333333333,162.02036770909092,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.90960662597181}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R77*Bilans!F77+S77","v":5.5612916666666665},{"v":0.6140925403611681,"d":"61.41%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.4151477272727275},null,2.146143939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC77*Bilans!F77+AD77","v":3.0066250000000005},2.6095235849056606,201.1608190484563,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":34.56263175737242},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ77*Bilans!F77+AK77","v":5.381083333333334},{"v":0.634658026222612,"d":"63.47%"},3.4151477272727275,null,1.9659356060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU77*Bilans!F77+AV77","v":2.530944444444444},2.196668763102725,169.3350043356203,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":41.05853565281248},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB77*Bilans!F77+BC77","v":5.5612916666666665},{"v":0.6140925403611681,"d":"61.41%"},3.4151477272727275,null,2.146143939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W77<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W77<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W77<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W77<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W77<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM77*Bilans!F77+BN77","v":3.0066250000000005},2.6095235849056606,201.1608190484563,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":34.56263175737242},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F77<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F77*BT77+BU77","v":2.3935222222222223},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.478574978049604},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC77*Bilans!F77+CD77","v":5.21875},{"v":0.654399564507349,"d":"65.44%"},3.4151477272727275,null,1.8036022727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F77<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F77<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F77<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F77<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F77<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F77<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN77*Bilans!F77+CO77","v":2.3935222222222223},2.077396645702306,160.1406529357347,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":43.4158796365927}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R94*Bilans!F94+S94","v":5.989875},{"v":0.33214192889895644,"d":"33.21%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.9894886363636366},null,4.000386363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC94*Bilans!F94+AD94","v":4.5287500000000005},4.357853773584906,186.827133801458,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.510137342970712},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ94*Bilans!F94+AK94","v":6.758},{"v":0.2943901503941457,"d":"29.44%"},1.9894886363636366,null,4.768511363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU94*Bilans!F94+AV94","v":3.4646250000000003},3.3338844339622646,142.9281718900086,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.045361183960342},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB94*Bilans!F94+BC94","v":5.989875},{"v":0.33214192889895644,"d":"33.21%"},1.9894886363636366,null,4.000386363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W94<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W94<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W94<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W94<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W94<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM94*Bilans!F94+BN94","v":3.9443749999999995},3.795530660377358,162.71957513400514,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.215410424206272},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F94<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F94*BT94+BU94","v":3.2193249999999995},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.5862708833770767},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC94*Bilans!F94+CD94","v":6.7482500000000005},{"v":0.2948154908848422,"d":"29.48%"},1.9894886363636366,null,4.7587613636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F94<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F94<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F94<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F94<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F94<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F94<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN94*Bilans!F94+CO94","v":3.2193249999999995},3.0978410377358485,132.80866961642366,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.19175898425248}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R104*Bilans!F104+S104","v":6.160416666666666},{"v":0.28199465059796486,"d":"28.20%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.737204545454546},null,4.423212121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC104*Bilans!F104+AD104","v":4.909916666666667},4.72463679245283,173.94480522555745,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.11717875342864},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":7.26525},{"v":0.23911146147132528,"d":"23.91%"},1.737204545454546,null,5.528045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU104*Bilans!F104+AV104","v":3.6504166666666666},3.5126650943396225,129.32419411234991,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.262870790395207},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB104*Bilans!F104+BC104","v":6.160416666666666},{"v":0.28199465059796486,"d":"28.20%"},1.737204545454546,null,4.423212121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W104<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W104<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W104<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W104<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W104<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM104*Bilans!F104+BN104","v":5.292583333333334},5.09286320754717,187.50162977444256,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.457984521945207},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F104<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F104*BT104+BU104","v":3.40055},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.4484411379417765},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC104*Bilans!F104+CD104","v":7.26525},{"v":0.23911146147132528,"d":"23.91%"},1.737204545454546,null,5.528045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F104<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F104<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F104<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F104<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F104<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F104<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN104*Bilans!F104+CO104","v":3.6504166666666666},3.5126650943396225,129.32419411234991,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.262870790395207}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F116<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F116<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F116<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F116<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F116<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F116<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F116<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F116*BT116+BU116","v":3.471216666666667},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3985960287587655},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F119<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F119<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F119<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F119<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F119<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F119<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F119<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F119*BT119+BU119","v":3.7672558333333335},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.210109129822722},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F136<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F136<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F136<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F136<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F136<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F136<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F136<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.404796666666667},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8902226689906776},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F142<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F142<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F142<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F142<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F142<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F142<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F142<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F142*BT142+BU142","v":3.0594616666666665},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.721408998956104},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F152<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F152<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F152<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F152<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F152<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F152<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F152<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F152*BT152+BU152","v":3.6377250000000005},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.288805918981755},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F169<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F169<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F169<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F169<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F169<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F169<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F169<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F169*BT169+BU169","v":3.9529041666666673},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.1063112487872284},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F175<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F175<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F175<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F175<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F175<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F175<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F175<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.165788333333333},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9986724829501035},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F185<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F185<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F185<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F185<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F185<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F185<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F185<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F185*BT185+BU185","v":4.6765991666666675},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7803635109404619},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F201<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F201<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F201<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F201<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F201<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F201<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F201<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F201*BT201+BU201","v":4.498176666666666},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.850982548846364},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F211<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F211<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F211<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F211<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F211<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F211<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F211<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F211*BT211+BU211","v":4.192468333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.985953345295291},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F217<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F217<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F217<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F217<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F217<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F217<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F217<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.604896666666667},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.8080854173987053},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F234<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F234<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F234<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F234<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F234<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F234<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F234<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F234*BT234+BU234","v":4.3753375000000005},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.9029495465499302},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F244<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F244<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F244<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F244<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F244<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F244<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F244<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F244*BT244+BU244","v":3.776705},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.204579524116368},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R250*Bilans!F250+S250","v":7.848611111111111},{"v":0.18955486559096543,"d":"18.96%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.4877424242424246},null,6.360868686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"AC250*Bilans!F250+AD250","v":5.014277777777778},4.825059748427673,148.75396019325328,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.475650810321257},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":8.057166666666667},{"v":0.18464833679032222,"d":"18.46%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":6.569424242424242},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.813333333333333},{"$f":"AU250*Bilans!F250+AV250","v":3.865277777777778},3.719418238993711,114.6676355345912,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.69787732931607},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB250*Bilans!F250+BC250","v":7.848611111111111},{"v":0.18955486559096543,"d":"18.96%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":6.360868686868686},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W250<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W250<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W250<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W250<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W250<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":4.503333333333334},{"$f":"BM250*Bilans!F250+BN250","v":5.495166666666667},5.287801886792453,163.0200479142367,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.821447283847075},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.10600000000000016},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F250<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.639999999999999},{"$f":"Bilans!F250*BT250+BU250","v":3.595766666666667},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.315513570113348},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC250*Bilans!F250+CD250","v":8.057166666666667},{"v":0.18464833679032222,"d":"18.46%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":6.569424242424242},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.1166666666666667},{"$f":"IF(Bilans!F250<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F250<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F250<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F250<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F250<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F250<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.813333333333333},{"$f":"CN250*Bilans!F250+CO250","v":3.865277777777778},3.719418238993711,114.6676355345912,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.69787732931607}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R260*Bilans!F260+S260","v":9.35075},{"v":0.11262830157036512,"d":"11.26%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.0531590909090915},null,8.297590909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC260*Bilans!F260+AD260","v":5.570625},5.3604127358490565,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ260*Bilans!F260+AK260","v":9.35075},{"v":0.11262830157036512,"d":"11.26%"},1.0531590909090915,null,8.297590909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU260*Bilans!F260+AV260","v":5.570625},5.3604127358490565,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB260*Bilans!F260+BC260","v":9.35075},{"v":0.11262830157036512,"d":"11.26%"},1.0531590909090915,null,8.297590909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W260<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W260<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W260<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W260<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W260<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM260*Bilans!F260+BN260","v":4.16475},4.007589622641509,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F260<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F260*BT260+BU260","v":3.9968150000000002},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.0831703522999954},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC260*Bilans!F260+CD260","v":9.065175},{"v":0.11617636624875874,"d":"11.62%"},1.0531590909090915,null,8.012015909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F260<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F260<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F260<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F260<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F260<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F260<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN260*Bilans!F260+CO260","v":4.307075},4.144543867924528,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A06'!$C$39+'151.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W277<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W277<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W277<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W277<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W277<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6600833333333325},1.5974386792452822,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F277<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.379228333333334},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.901258824129496},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F277<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F277<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F277<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F277<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F277<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.106625},{"v":0.12909640791814492,"d":"12.91%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.1756325757575763},null,7.930992424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC286*Bilans!F286+AD286","v":5.3671875},5.16465212264151,120.53687686267153,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.287174551993087},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.106625},{"v":0.12909640791814492,"d":"12.91%"},1.1756325757575763,null,7.930992424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU286*Bilans!F286+AV286","v":5.3671875},5.16465212264151,120.53687686267153,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.287174551993087},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.106625},{"v":0.12909640791814492,"d":"12.91%"},1.1756325757575763,null,7.930992424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W286<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W286<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W286<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W286<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W286<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM286*Bilans!F286+BN286","v":4.065291666666667},3.9118844339622645,91.29875955253003,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.980374224672374},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F286<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F286*BT286+BU286","v":3.876199166666667},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.147992441468863},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":8.827379166666667},{"v":0.13318025130232516,"d":"13.32%"},1.1756325757575763,null,7.651746590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F286<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F286<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F286<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F286<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F286<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F286<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN286*Bilans!F286+CO286","v":4.1741624999999996},4.016646933962264,93.74379249230275,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.798311557294524}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R292*Bilans!F292+S292","v":9.566749999999999},{"v":0.0987582464834406,"d":"9.88%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A06'!$C$39+'151.A06'!$C$40)","v":0.9447954545454553},null,8.621954545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AC292*Bilans!F292+AD292","v":5.750624999999999},5.533620283018867,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":9.566749999999999},{"v":0.0987582464834406,"d":"9.88%"},0.9447954545454553,null,8.621954545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.225},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"AU292*Bilans!F292+AV292","v":5.750624999999999},5.533620283018867,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB292*Bilans!F292+BC292","v":9.566749999999999},{"v":0.0987582464834406,"d":"9.88%"},0.9447954545454553,null,8.621954545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W292<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W292<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W292<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W292<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W292<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.8200000000000003},{"$f":"BM292*Bilans!F292+BN292","v":4.25275},4.0922688679245285,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.13340000000000005},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F292<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.3659999999999997},{"$f":"Bilans!F292*BT292+BU292","v":4.103535},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.028993663177701},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC292*Bilans!F292+CD292","v":9.275575},{"v":0.10185842436134206,"d":"10.19%"},0.9447954545454553,null,8.330779545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.14700000000000002},{"$f":"IF(Bilans!F292<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F292<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F292<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F292<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F292<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F292<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.51},{"$f":"CN292*Bilans!F292+CO292","v":4.424675},4.257706132075471,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R309*Bilans!F309+S309","v":5.551611111111111},{"v":0.6193315435777584,"d":"61.93%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.438287878787879},null,2.113323232323232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC309*Bilans!F309+AD309","v":2.9878333333333336},2.5932138364779873,201.34372317209832,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":35.03057746490984},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ309*Bilans!F309+AK309","v":5.368555555555556},{"v":0.6404493430695388,"d":"64.04%"},3.438287878787879,null,1.9302676767676772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU309*Bilans!F309+AV309","v":2.5165185185185184},2.184148148148148,169.58282187205387,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":41.59139949313388},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB309*Bilans!F309+BC309","v":5.551611111111111},{"v":0.6193315435777584,"d":"61.93%"},3.438287878787879,null,2.113323232323232,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W309<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W309<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W309<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W309<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W309<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM309*Bilans!F309+BN309","v":2.9878333333333336},2.5932138364779873,201.34372317209832,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":35.03057746490984},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F309<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F309*BT309+BU309","v":2.381525925925926},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.4960973638742896},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC309*Bilans!F309+CD309","v":5.201666666666667},{"v":0.6609973493344208,"d":"66.10%"},3.438287878787879,null,1.7633787878787883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F309<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F309<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F309<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F309<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F309<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F309<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN309*Bilans!F309+CO309","v":2.381525925925926},2.066984765897973,160.48595864008638,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":43.94893454493034}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R315*Bilans!F315+S315","v":5.9761999999999995},{"v":0.38456077795457344,"d":"38.46%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.2982121212121216},null,3.677987878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC315*Bilans!F315+AD315","v":4.027333333333333},3.8753584905660374,194.85584334819896,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":15.180131348441622},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ315*Bilans!F315+AK315","v":6.174533333333333},{"v":0.37220822969813455,"d":"37.22%"},2.2982121212121216,null,3.876321212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.2412666666666667},3.1189547169811322,156.8233115005146,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.86159186242741},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB315*Bilans!F315+BC315","v":5.9761999999999995},{"v":0.38456077795457344,"d":"38.46%"},2.2982121212121216,null,3.677987878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W315<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W315<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W315<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W315<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W315<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM315*Bilans!F315+BN315","v":3.693666666666666},3.554283018867924,178.71193512178385,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.551425589014684},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F315<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F315*BT315+BU315","v":2.999613333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.7757065949482067},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC315*Bilans!F315+CD315","v":6.192133333333334},{"v":0.3711502962703411,"d":"37.12%"},2.2982121212121216,null,3.893921212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F315<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F315<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F315<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F315<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F315<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F315<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN315*Bilans!F315+CO315","v":2.999613333333333},2.8864203773584904,145.1313157884048,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":20.38110989326087}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987674999999999},{"v":0.3405587816690625,"d":"34.06%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.0391553030303036},null,3.948519696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":4.448083333333333},4.280231132075471,188.60138082032591,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.044708302831072},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.664133333333333},{"v":0.3059895714917124,"d":"30.60%"},2.0391553030303036,null,4.62497803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.428691666666667},3.2993070754716984,145.37856741453692,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.625746338623186},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987674999999999},{"v":0.3405587816690625,"d":"34.06%"},2.0391553030303036,null,3.948519696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W325<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W325<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W325<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W325<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W325<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.904041666666666},3.756719339622641,165.53369034155233,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.723179932766557},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F325<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F325*BT325+BU325","v":3.183978333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.614982151248278},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.658783333333334},{"v":0.30623541883732064,"d":"30.62%"},2.0391553030303036,null,4.61962803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F325<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F325<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F325<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F325<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F325<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F325<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN325*Bilans!F325+CO325","v":3.183978333333333},3.0638282075471697,135.00257642849917,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.826705664355288}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13875000000000004},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.43125},{"$f":"R342*Bilans!F342+S342","v":5.35015625},{"v":0.7036257260257728,"d":"70.36%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.764507575757576},null,1.5856486742424245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.06125000000000003},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.2387500000000005},{"$f":"AC342*Bilans!F342+AD342","v":2.761510416666667},2.3967826257861633,204.8573688125357,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":41.72344466988358},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ342*Bilans!F342+AK342","v":4.932135416666667},{"v":0.7632611957564173,"d":"76.33%"},3.764507575757576,null,1.1676278409090912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.5847499999999997},{"$f":"AU342*Bilans!F342+AV342","v":2.232177083333333},1.9373612421383646,165.5897878405517,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":51.617646259068295},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":6.195},{"$f":"BB342*Bilans!F342+BC342","v":5.143125},{"v":0.7319494618072817,"d":"73.19%"},3.764507575757576,null,1.3786174242424245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W342<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W342<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W342<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W342<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W342<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.70375},{"$f":"BM342*Bilans!F342+BN342","v":1.846666666666667},1.6027672955974843,136.9914348770726,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":62.39335401178635},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F342<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.5847499999999997},{"$f":"Bilans!F342*BT342+BU342","v":2.232177083333333},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.7300116436974324},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC342*Bilans!F342+CD342","v":3.771614583333333},{"v":0.9981156591113093,"d":"99.81%"},3.764507575757576,null,0.007107007575757329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.0325},{"$f":"IF(Bilans!F342<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F342<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F342<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F342<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F342<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F342<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.1375},{"$f":"CN342*Bilans!F342+CO342","v":1.8842708333333336},1.38653891509434,118.51000205295885,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":72.12349122269181}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R352*Bilans!F352+S352","v":5.8649305555555555},{"v":0.4585454330170452,"d":"45.85%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.6893371212121218},null,3.1755934343434338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC352*Bilans!F352+AD352","v":3.596041666666667},3.596041666666667,214.56763342803032,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":19.413357068746677},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.774027777777778},{"v":0.4657644931260018,"d":"46.58%"},2.6893371212121218,null,3.0846906565656567,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU352*Bilans!F352+AV352","v":2.9834259259259257},2.9834259259259257,178.014244486532,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.39968969982874},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB352*Bilans!F352+BC352","v":5.8649305555555555},{"v":0.4585454330170452,"d":"45.85%"},2.6893371212121218,null,3.1755934343434338,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W352<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W352<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W352<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W352<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W352<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM352*Bilans!F352+BN352","v":3.596041666666667},3.596041666666667,214.56763342803032,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":19.413357068746677},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F352<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F352*BT352+BU352","v":2.7697962962962963},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.006014024483061},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.754583333333334},{"v":0.46733828766266683,"d":"46.73%"},2.6893371212121218,null,3.065246212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F352<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F352<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F352<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F352<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F352<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F352<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN352*Bilans!F352+CO352","v":2.7697962962962963},2.7697962962962963,165.2674500084175,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":25.204467564073497}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R358*Bilans!F358+S358","v":5.528236111111111},{"v":0.6320574607450319,"d":"63.21%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.4941628787878787},null,2.0340732323232324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC358*Bilans!F358+AD358","v":2.9424583333333336},2.5538317610062893,201.71068697870214,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":36.18513544737397},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.338305555555556},{"v":0.6545453126323043,"d":"65.45%"},3.4941628787878787,null,1.8441426767676776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU358*Bilans!F358+AV358","v":2.481685185185185},2.1539154437456323,170.1238783563306,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":42.903610004818496},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB358*Bilans!F358+BC358","v":5.528236111111111},{"v":0.6320574607450319,"d":"63.21%"},3.4941628787878787,null,2.0340732323232324,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W358<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W358<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W358<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W358<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W358<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM358*Bilans!F358+BN358","v":2.9424583333333336},2.5538317610062893,201.71068697870214,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":36.18513544737397},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F358<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F358*BT358+BU358","v":2.3525592592592592},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.539144222981016},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.160416666666666},{"v":0.6771086725144053,"d":"67.71%"},3.4941628787878787,null,1.6662537878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F358<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F358<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F358<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F358<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F358<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F358<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN358*Bilans!F358+CO358","v":2.3525592592592592},2.0418438853948286,161.27206933316816,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":45.258478791070175}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R369*Bilans!F369+S369","v":5.625277777777778},{"v":0.5799174900453851,"d":"57.99%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A06'!$C$39+'151.A06'!$C$40)","v":3.26219696969697},null,2.3630808080808077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC369*Bilans!F369+AD369","v":3.1308333333333334},3.0717610062893086,225.51752304173823,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":27.963485856703855},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ369*Bilans!F369+AK369","v":5.4638888888888895},{"v":0.5970467255164764,"d":"59.70%"},3.26219696969697,null,2.2016919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU369*Bilans!F369+AV369","v":2.626296296296296},2.576743535988819,189.17514043580465,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.33554319816413},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB369*Bilans!F369+BC369","v":5.625277777777778},{"v":0.5799174900453851,"d":"57.99%"},3.26219696969697,null,2.3630808080808077,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W369<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W369<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W369<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W369<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W369<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM369*Bilans!F369+BN369","v":3.1308333333333334},3.0717610062893086,225.51752304173823,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":27.963485856703855},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F369<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F369*BT369+BU369","v":2.472814814814815},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.3670319595895135},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC369*Bilans!F369+CD369","v":5.331666666666667},{"v":0.6118531359231578,"d":"61.19%"},3.26219696969697,null,2.069469696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F369<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F369<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F369<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F369<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F369<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F369<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN369*Bilans!F369+CO369","v":2.472814814814815},2.1462166317260656,157.5674206772124,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":40.02258867291689}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R370*Bilans!F370+S370","v":5.99695},{"v":0.30511595919845125,"d":"30.51%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A06'!$C$39+'151.A06'!$C$40)","v":1.829765151515152},null,4.1671848484848475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"AC370*Bilans!F370+AD370","v":4.788166666666667},4.607481132075472,179.8668484339623,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.91310841883483},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ370*Bilans!F370+AK370","v":7.059866666666667},{"v":0.25917842898569643,"d":"25.92%"},1.829765151515152,null,5.230101515151516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.09799999999999995},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.9440000000000004},{"$f":"AU370*Bilans!F370+AV370","v":3.5801833333333333},3.445082075471698,134.48911406226415,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.257872816788055},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB370*Bilans!F370+BC370","v":5.99695},{"v":0.30511595919845125,"d":"30.51%"},1.829765151515152,null,4.1671848484848475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W370<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W370<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W370<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W370<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W370<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.3599999999999994},{"$f":"BM370*Bilans!F370+BN370","v":4.074083333333332},3.9203443396226407,153.04240233018865,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.650624548045817},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F370<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7072},{"$f":"Bilans!F370*BT370+BU370","v":3.3329966666666664},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.4980662581804487},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC370*Bilans!F370+CD370","v":7.035966666666667},{"v":0.2600588146876504,"d":"26.01%"},1.829765151515152,null,5.206201515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.09639999999999996},{"$f":"IF(Bilans!F370<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F370<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F370<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F370<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F370<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F370<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7072},{"$f":"CN370*Bilans!F370+CO370","v":3.3329966666666664},3.2072232075471696,125.20357957622642,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":14.241122941652401}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$5,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$5,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$6,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$6,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"R371*Bilans!F371+S371","v":5.9475694444444445},{"v":0.41896093281463126,"d":"41.90%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A06'!$C$39+'151.A06'!$C$40)","v":2.4917992424242428},null,3.4557702020202017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$10,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$10,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$11,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$11,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"AC371*Bilans!F371+AD371","v":3.7564583333333332},3.7564583333333332,206.33030388257575,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.107704004719146},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$27,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$27,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$16,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$16,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$28,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$28,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$17,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$17,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ371*Bilans!F371+AK371","v":5.880972222222223},{"v":0.42370532426740065,"d":"42.37%"},2.4917992424242428,null,3.38917297979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$21,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$21,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.08444444444444447},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$22,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$22,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":2.971111111111111},{"$f":"AU371*Bilans!F371+AV371","v":3.106574074074074},3.106574074074074,170.63422933501684,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.68657490225193},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$16,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$16,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$5,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$5,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$5,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$5,0))))))","v":0.05666666666666664},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$17,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$17,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$6,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$6,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$6,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$6,0))))))","v":5.8566666666666665},{"$f":"BB371*Bilans!F371+BC371","v":5.9475694444444445},{"v":0.41896093281463126,"d":"41.90%"},2.4917992424242428,null,3.4557702020202017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A06'!$O$3,'151.A06'!$N$21,IF(Bilans!W371<='151.A06'!$P$3,'151.A06'!$O$21,IF(Bilans!W371<='151.A06'!$Q$3,'151.A06'!$P$10,IF(Bilans!W371<='151.A06'!$R$3,'151.A06'!$Q$10,IF(Bilans!W371<='151.A06'!$S$3,'151.A06'!$R$10,IF(Bilans!W371<='151.A06'!$U$3,'151.A06'!$S$10,0))))))","v":0.10999999999999997},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$22,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$22,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$11,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$11,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$11,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$11,0))))))","v":3.58},{"$f":"BM371*Bilans!F371+BN371","v":3.7564583333333332},3.7564583333333332,206.33030388257575,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.107704004719146},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$32,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$32,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$32,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$32,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$32,'151.A06'!$V$32))))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$N$33,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$O$33,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$33,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$V$3,'151.A06'!$S$33,IF(Bilans!F371<='151.A06'!$W$3,'151.A06'!$V$33,'151.A06'!$V$33))))))))","v":2.7595555555555555},{"$f":"Bilans!F371*BT371+BU371","v":2.8722037037037036},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8988356574053156},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$57,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$57,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$27,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$27,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$16,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$58,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$58,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$28,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$28,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$17,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$17,0))))))","v":5.74},{"$f":"CC371*Bilans!F371+CD371","v":5.900416666666667},{"v":0.42230903056409735,"d":"42.23%"},2.4917992424242428,null,3.408617424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$62,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$62,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$32,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$32,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$21,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$21,0))))))","v":0.07022222222222224},{"$f":"IF(Bilans!F371<='151.A06'!$O$3,'151.A06'!$D$63,IF(Bilans!F371<='151.A06'!$P$3,'151.A06'!$E$63,IF(Bilans!F371<='151.A06'!$Q$3,'151.A06'!$P$33,IF(Bilans!F371<='151.A06'!$R$3,'151.A06'!$Q$33,IF(Bilans!F371<='151.A06'!$S$3,'151.A06'!$R$22,IF(Bilans!F371<='151.A06'!$U$3,'151.A06'!$S$22,0))))))","v":2.7595555555555555},{"$f":"CN371*Bilans!F371+CO371","v":2.8722037037037036},2.8722037037037036,157.76101061447812,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":22.374588957551452}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.819293569635727},{"$f":"SUM(AF7:AF372)/229","v":3.6783265931140305},{"$f":"SUM(AG7:AG372)/Z373","v":3.443031377249069},{"$f":"SUM(AH7:AH372)","v":4357.898196698429},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12165.090899160834},{"$f":"SUM(AS7:AS372)","v":2.5558741258741193},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.1859405269566676},{"$f":"SUM(AX7:AX372)/229","v":3.0476893264493463},{"$f":"SUM(AY7:AY372)/AR373","v":2.7945709762550655},{"$f":"SUM(AZ7:AZ372)","v":5409.712607103822},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12164.191845034475},{"$f":"SUM(BK7:BK372)","v":3.454928252232685},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.591351687660955},{"$f":"SUM(BP7:BP372)/229","v":3.4600131940896977},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.235885518547284},{"$f":"SUM(BR7:BR372)","v":4988.113090437108},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1220.2107860187807},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":956.417546742529},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12166.496710646486},{"$f":"SUM(CL7:CL372)","v":3.454928252232685},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.8939862802411067},{"$f":"SUM(CQ7:CQ372)/229","v":2.7513721835419074},{"$f":"SUM(CR7:CR372)/CK373","v":2.5561698207973094},{"$f":"SUM(CS7:CS372)","v":6018.1108678244755}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.3430432493665223},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"251.A08","index":55,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.49},{"$f":"E7*Dane!$E$26","v":5.17},{"$f":"F7*Dane!$E$26","v":6.47},{"$f":"G7*Dane!$E$26","v":6.79},{"$f":"H7*Dane!$E$26","v":8},{"$f":"I7*Dane!$E$26","v":10.21},{"$f":"S5*T3+S6","v":10.634},{"$f":"$S$5*U3+$S$6","v":11.27},{"$f":"J7*Dane!$E$26","v":12.33},{"$f":"K7*Dane!$E$26","v":12.31}]
[null,"Q",null,4.49,5.17,6.47,6.79,8,10.21,12.33,12.31,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.13599999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.16249999999999998},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.242},{"$f":"(S4-R4)/(S3-R3)","v":0.7366666666666669},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2119999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-1.9999999999999575E-3}]
[null,"COP",null,2.11,2.31,2.7,3.7,4.9,5.09,7.17,8.4,null,"b=",{"$f":"N4-N5*$N$3","v":7.209999999999999},{"$f":"O4-O5*O3","v":7.6075},{"$f":"P4-P5*P3","v":6.7188888888888885},{"$f":"Q4-Q5*Q3","v":6.306},{"$f":"R4-R5*R3","v":2.843333333333332},{"$f":"S4-S5*$S$3","v":8.090000000000002},null,null,{"$f":"V4-V5*V3","v":12.37}]
[{"$nulls":3},{"$f":"D5","v":4.49},5.17,6.47,6.79,8,10.21,12.33,12.31,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.49},5.17,6.47,6.79,8,10.21,{"$f":"T4","v":10.634},{"$f":"U4","v":11.27},{"$f":"V5*V3+V6","v":12.33},{"$f":"W4","v":12.31}]
[null,"Q",null,4.23,4.9,6.26,6.78,8.37,9.97,12.52,13.04,null,"COP",{"$f":"D6","v":2.11},2.31,2.7,3.7,4.9,5.09,{"$f":"T3*S10+S11","v":5.506},{"$f":"U3*S10+S11","v":6.13},{"$f":"J6","v":7.17},{"$f":"K6","v":8.4}]
[null,"COP",null,1.84,2.04,2.37,3.12,3.73,4.05,5.46,7.52,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.040000000000000036},{"$f":"(P9-O9)/(P3-O3)","v":0.048750000000000016},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24000000000000005},{"$f":"(S9-R9)/(S3-R3)","v":0.06333333333333317},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.20800000000000002},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.12300000000000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9100000000000006},{"$f":"O9-O10*O3","v":3.0412500000000002},{"$f":"P9-P10*P3","v":3.477777777777778},{"$f":"Q9-Q10*Q3","v":3.22},{"$f":"R9-R10*R3","v":4.456666666666668},{"$f":"S9-S10*$S$3","v":3.01},null,null,{"$f":"V9-V10*V3","v":4.709999999999999}]
[null,"Q",null,3.78,4.71,6.03,6.83,8.38,9.94,11.5,13.07,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7600000000000002,"d":"1.76"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":1.94},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.254,"d":"2.25"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.968,"d":"2.97"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.494,"d":"3.49"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7939999999999996,"d":"3.79"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.076,"d":"5.08"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.928,"d":"6.93"}},null,"COP=",{"$f":"N10*N3+N11","v":2.11},{"$f":"O10*O3+O11","v":2.31},2.7,3.7,4.9,5.09,{"$f":"T9","v":5.506},{"$f":"U9","v":6.13},7.17,{"$f":"W9","v":8.4}]
[null,"Qmax",null,{"$f":"D12","v":3.78},4.71,6.03,6.83,8.38,9.94,{"v":11.5,"d":"11.50"},13.07,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.64,1.79,2.08,2.74,3.14,3.41,4.5,6.04,null,"Q",{"$f":"D9*Dane!$E$26","v":4.23},{"$f":"E9*Dane!$E$26","v":4.9},{"$f":"F9*Dane!$E$26","v":6.26},{"$f":"G9*Dane!$E$26","v":6.78},{"$f":"H9*Dane!$E$26","v":8.37},{"$f":"I9*Dane!$E$26","v":9.97},{"$f":"S16*T14+S17","v":10.48},{"$f":"$S$16*U14+$S$17","v":11.245000000000001},{"$f":"J9*Dane!$E$26","v":12.52},{"$f":"K9*Dane!$E$26","v":13.04}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.13399999999999998},{"$f":"(P15-O15)/(P3-O3)","v":0.16999999999999993},{"$f":"(Q15-P15)/(Q3-P3)","v":0.05777777777777783},{"$f":"(R15-Q15)/(R3-Q3)","v":0.3179999999999998},{"$f":"(S15-R15)/(S3-R3)","v":0.5333333333333338},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.2549999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.051999999999999956}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.91},{"$f":"O15-O16*O3","v":7.449999999999999},{"$f":"P15-P16*P3","v":6.664444444444444},{"$f":"Q15-Q16*Q3","v":6.144000000000001},{"$f":"R15-R16*R3","v":4.636666666666663},{"$f":"S15-S16*$S$3","v":7.420000000000002},null,null,{"$f":"V15-V16*V14","v":11.48}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.23},{"$f":"O16*O14+O17","v":4.9},6.26,6.78,8.37,9.97,{"$f":"T15","v":10.48},{"$f":"U15","v":11.245000000000001},12.52,{"$f":"W15","v":13.04}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.04,2.37,3.12,3.73,4.05,{"$f":"T14*S21+S22","v":4.332},{"$f":"U14*S21+S22","v":4.755},{"$f":"J10","v":5.46},{"$f":"K10","v":7.52}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.039999999999999994},{"$f":"(P20-O20)/(P14-O14)","v":0.04125000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08333333333333333},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12199999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.20599999999999996}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.6399999999999997},{"$f":"O20-O21*O14","v":2.6587500000000004},{"$f":"P20-P21*P14","v":2.953333333333333},{"$f":"Q20-Q21*Q14","v":2.8760000000000003},{"$f":"R20-R21*R14","v":2.9833333333333334},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":1.3400000000000007}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,7 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.04},2.37,3.12,3.7299999999999995,4.05,{"$f":"T20","v":4.332},{"$f":"U20","v":4.755},5.46,{"$f":"W20","v":7.52}]
[null,47851,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.78},{"$f":"E14*Dane!$E$26","v":4.71},{"$f":"F14*Dane!$E$26","v":6.03},{"$f":"G14*Dane!$E$26","v":6.83},{"$f":"H14*Dane!$E$26","v":8.38},{"$f":"I14*Dane!$E$26","v":9.94},{"$f":"S27*T25+S28","v":10.251999999999999},{"$f":"S27*U25+S28","v":10.719999999999999},{"$f":"J14*Dane!$E$26","v":11.5},{"$f":"K14*Dane!$E$26","v":13.07}]
[null,{"$f":"D14+8","v":11.78},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.18600000000000003},{"$f":"(P26-O26)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R26-Q26)/(R3-Q3)","v":0.31000000000000016},{"$f":"(S26-R26)/(S3-R3)","v":0.5199999999999996},{"$f":"(V26-S26)/(V3-S3)","v":0.15600000000000006},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.15700000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.5},7.1850000000000005,6.652222222222222,6.21,4.740000000000004,8.379999999999999,null,null,{"$f":"V26-V27*V25","v":8.36}]
[null,{"$f":"D9+8","v":12.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.7799999999999994},{"$f":"O27*O25+O28","v":4.71},6.03,6.83,8.38,9.94,{"$f":"T26","v":10.251999999999999},{"$f":"U26","v":10.719999999999999},11.5,{"$f":"W26","v":13.07}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7600000000000002,"d":"1.76"}},1.94,{"v":2.254,"d":"2.25"},{"v":2.968,"d":"2.97"},{"v":3.494,"d":"3.49"},{"v":3.7939999999999996,"d":"3.79"},{"$f":"T25*S32+S33","v":4.0504},{"$f":"U25*S32+S33","v":4.435},{"$f":"J13","v":5.076},{"$f":"K13","v":6.928}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03925000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07933333333333333},{"$f":"(R31-Q31)/(R25-Q25)","v":0.10520000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.0999999999999998},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.1282},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.18520000000000003}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.479999999999999},{"$f":"O31-O32*O25","v":2.52875},{"$f":"P31-P32*P25","v":2.809333333333333},{"$f":"Q31-Q32*Q25","v":2.7576},{"$f":"R31-R32*R25","v":2.7940000000000014},{"$f":"S31-S32*$S$3","v":2.5119999999999996},null,null,{"$f":"V31-V32*V25","v":1.371999999999999}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7600000000000002},{"$f":"O32*O25+O33","v":1.94},2.2539999999999996,2.968,3.4939999999999998,3.7939999999999996,{"$f":"T31","v":4.0504},{"$f":"U31","v":4.435},5.076,{"$f":"W31","v":6.928}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-16.58070997990623},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-16.44012204424104},-23.44772593030123,-9.529383429672446,-0.15392633773453585,-15.486656200941924,20.000000000000004,20.000000000000004,-72.3910081743869,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-16.58070997990623},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-16.58070997990623},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-16.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A06"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":2.6237336814621406},{"$f":"E66*Dane!$E$26","v":3.17},{"$f":"F66*Dane!$E$26","v":3.83},{"$f":"G66*Dane!$E$26","v":4.56},{"$f":"H66*Dane!$E$26","v":7.6},{"$f":"I66*Dane!$E$26","v":8.7},{"$f":"I57*J52+I58","v":9.218},{"$f":"I57*K52+I58","v":9.995},{"$f":"L66*Dane!$E$26","v":11.29},{"$f":"M66*Dane!$E$26","v":12.5}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,3.39,4.43]
[null,"Q",null,{"$f":"D54","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,{"$f":"L54","v":11.29},{"$f":"M54","v":12.5}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.10925326370757187},{"$f":"(F54-E54)/(F52-E52)","v":0.08250000000000002},{"$f":"(G54-F54)/(G52-F52)","v":0.08111111111111106},{"$f":"(H54-G54)/(H52-G52)","v":0.608},{"$f":"(I54-H54)/(I52-H52)","v":0.36666666666666653},{"$f":"(L54-I54)/(L52-I52)","v":0.259}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.808798955613578},4.407500000000001,4.397777777777778,3.3439999999999994,5.033333333333334,6.109999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":2.6237336814621406},3.1700000000000004,3.83,4.56,7.6,8.7]
[null,"COP",null,{"$f":"D55","v":1.3986206896551725},1.56,1.74,2.06,2.38,2.56,null,null,{"$f":"L55","v":3.39},{"$f":"M55","v":4.43}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03227586206896551},{"$f":"(F61-E61)/(F52-E52)","v":0.022499999999999992},{"$f":"(G61-F61)/(G52-F52)","v":0.03555555555555556},{"$f":"(H61-G61)/(H52-G52)","v":0.06399999999999997},{"$f":"(I61-H61)/(I52-H52)","v":0.06000000000000005},{"$f":"(L61-I61)/(L52-I52)","v":0.083}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0441379310344825},1.8975,1.988888888888889,1.9320000000000002,1.9599999999999995,1.73]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3986206896551723},1.56,1.74,2.06,2.38,2.56]
[null,"Q",null,{"$f":"E66/F66*E66","v":2.6237336814621406},3.17,3.83,4.56,7.6,8.7,null,null,11.29,12.5]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A06","index":56,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5248.297022781226},null,null,"COP",{"$f":"K13","v":3.5134470089626135},{"$f":"L13","v":3.0442064192603513},{"$f":"M13","v":3.357045304108184},{"$f":"N13","v":2.991774270230241},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9995433877300208},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9996551698382954},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9996551641242778},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.5134470089626135},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":4.5661226997917304E-4},{"$f":"1-M3","v":3.4483016170461234E-4},{"$f":"1-N3","v":3.4483587572220475E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.513730599108059},{"$f":"L14","v":3.04466324012034},{"$f":"M14","v":3.3573902532187456},{"$f":"N14","v":2.9921192250587634}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.513730599108059},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R7*Bilans!F7+S7","v":5.045013888888889},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.6418075552644613,"d":"64.18%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":1.8070858585858582},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC7*Bilans!F7+AD7","v":3.3439814814814817},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.9023235499650593},{"$f":"AF7*Z7","v":211.38756959055968},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":29.361190153106648},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ7*Bilans!F7+AK7","v":5.477027777777778},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5911834231406384,"d":"59.12%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":2.2390997474747474},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU7*Bilans!F7+AV7","v":2.785185185185185},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.732634521313767},{"$f":"AX7*AR7","v":199.02845430404676},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":31.184438669608312},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB7*Bilans!F7+BC7","v":5.045013888888889},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.6418075552644613,"d":"64.18%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":1.8070858585858582},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W7<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W7<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W7<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W7<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W7<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM7*Bilans!F7+BN7","v":3.3439814814814817},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.9023235499650593},{"$f":"BP7*BJ7","v":211.38756959055968},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":29.361190153106648},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F7<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F7*BT7+BU7","v":2.6052833333333334},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.1958314879230945},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC7*Bilans!F7+CD7","v":5.349583333333333},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.6052673317803001,"d":"60.53%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":2.111655303030303},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F7<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F7<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F7<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F7<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F7<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F7<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN7*Bilans!F7+CO7","v":2.6052833333333334},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.2611893081761005},{"$f":"CQ7*CK7","v":164.6912565090337},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":37.68621818979832}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R8*Bilans!F8+S8","v":5.974749999999999},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.39013297120330903,"d":"39.01%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":3.643803030303029},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC8*Bilans!F8+AD8","v":4.174166666666666},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.016650943396226},{"$f":"AF8*Z8","v":205.1157576758148},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.874990706567752},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ8*Bilans!F8+AK8","v":6.112666666666667},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.3813306199744198,"d":"38.13%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":3.7817196969696965},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU8*Bilans!F8+AV8","v":3.39075},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.262797169811321},{"$f":"AX8*AR8","v":166.61918674528306},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.31178658831573},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB8*Bilans!F8+BC8","v":5.974749999999999},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.39013297120330903,"d":"39.01%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":3.643803030303029},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W8<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W8<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W8<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W8<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W8<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM8*Bilans!F8+BN8","v":3.870185185185185},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.724140461215933},{"$f":"BP8*BJ8","v":190.17831102534785},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":16.04333834257096},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F8<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F8*BT8+BU8","v":3.1341166666666664},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.6565847405046314},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC8*Bilans!F8+CD8","v":6.133166666666667},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.3800560291905166,"d":"38.01%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":3.8022196969696966},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F8<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F8<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F8<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F8<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F8<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F8<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN8*Bilans!F8+CO8","v":3.1341166666666664},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":3.015848113207547},{"$f":"CQ8*CK8","v":154.00839642109779},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":19.811224972798787}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3463.7695641135424},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R9*Bilans!F9+S9","v":5.974849999999999},{"v":0.38974859518471505,"d":"38.97%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.3286893939393942},null,3.646160606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC9*Bilans!F9+AD9","v":4.177833333333333},4.0201792452830185,205.0781146020583,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.846167070113058},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ9*Bilans!F9+AK9","v":6.116933333333333},{"v":0.38069556541503274,"d":"38.07%"},2.3286893939393942,null,3.7882439393939387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU9*Bilans!F9+AV9","v":3.39245},3.264433018867925,166.52585069176675,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.2831911031125},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB9*Bilans!F9+BC9","v":5.974849999999999},{"v":0.38974859518471505,"d":"38.97%"},2.3286893939393942,null,3.646160606060605,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W9<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W9<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W9<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W9<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W9<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM9*Bilans!F9+BN9","v":3.872037037037037},3.725922431865828,190.06743253478177,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":16.01865143966099},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F9<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F9*BT9+BU9","v":3.1358033333333335},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.6551558329958747},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC9*Bilans!F9+CD9","v":6.137233333333334},{"v":0.37943634655236513,"d":"37.94%"},2.3286893939393942,null,3.80854393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F9<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F9<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F9<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F9<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F9<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F9<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN9*Bilans!F9+CO9","v":3.1358033333333335},3.017471132075472,153.9277860205489,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":19.779560471294648}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R10*Bilans!F10+S10","v":5.579638888888889},{"v":0.4974675689974869,"d":"49.75%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.7756893939393943},null,2.8039494949494945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC10*Bilans!F10+AD10","v":3.723148148148148},3.723148148148148,229.86784360269365,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":19.401863652189643},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ10*Bilans!F10+AK10","v":5.727277777777778},{"v":0.4846437525187368,"d":"48.46%"},2.7756893939393943,null,2.951588383838384,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU10*Bilans!F10+AV10","v":3.088518518518519},3.088518518518519,190.68569488215493,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":23.388563900184238},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB10*Bilans!F10+BC10","v":5.579638888888889},{"v":0.4974675689974869,"d":"49.75%"},2.7756893939393943,null,2.8039494949494945,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W10<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W10<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W10<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W10<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W10<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM10*Bilans!F10+BN10","v":3.723148148148148},3.723148148148148,229.86784360269365,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":19.401863652189643},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F10<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F10*BT10+BU10","v":2.8646333333333334},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":2.9064964143036014},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC10*Bilans!F10+CD10","v":5.690833333333334},{"v":0.48774744072737924,"d":"48.77%"},2.7756893939393943,null,2.9151439393939396,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F10<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F10<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F10<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F10<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F10<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F10<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN10*Bilans!F10+CO10","v":2.8646333333333334},2.8646333333333334,176.8629828424243,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":25.21649520960428}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.512833792221592},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R11*Bilans!F11+S11","v":5.712152777777777},{"v":0.46586944148186643,"d":"46.59%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6611174242424247},null,3.0510353535353523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC11*Bilans!F11+AD11","v":3.8171296296296293},3.8171296296296293,225.17421191077443,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":18.08134344781962},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ11*Bilans!F11+AK11","v":5.789305555555556},{"v":0.45966090383478775,"d":"45.97%"},2.6611174242424247,null,3.1281881313131312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU11*Bilans!F11+AV11","v":3.163703703703704},3.163703703703704,186.62831952861958,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":21.81583304953066},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB11*Bilans!F11+BC11","v":5.712152777777777},{"v":0.46586944148186643,"d":"46.59%"},2.6611174242424247,null,3.0510353535353523,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W11<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W11<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W11<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W11<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W11<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM11*Bilans!F11+BN11","v":3.8171296296296293},3.8171296296296293,225.17421191077443,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":18.08134344781962},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F11<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F11*BT11+BU11","v":2.928916666666667},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.842705156614643},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC11*Bilans!F11+CD11","v":5.775416666666667},{"v":0.46076630965888604,"d":"46.08%"},2.6611174242424247,null,3.114299242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F11<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F11<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F11<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F11<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F11<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F11<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN11*Bilans!F11+CO11","v":2.928916666666667},2.928916666666667,172.77812549242427,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":23.564628042739976}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R12*Bilans!F12+S12","v":5.837486111111111},{"v":0.4373036165379236,"d":"43.73%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.552753787878788},null,3.2847323232323227,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC12*Bilans!F12+AD12","v":3.9060185185185183},3.9060185185185183,220.25931898148153,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":16.89085205210814},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ12*Bilans!F12+AK12","v":5.847972222222222},{"v":0.4365194790389659,"d":"43.65%"},2.552753787878788,null,3.2952184343434343,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU12*Bilans!F12+AV12","v":3.2348148148148153},3.2348148148148153,182.41032518518526,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":20.3955974873535},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB12*Bilans!F12+BF8","v":2.5117664141414147},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.04098737373737338,0.016056140600786986,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":55.48432588319634},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0.9054013895309417},null,{"$f":"IF(Bilans!W12<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W12<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W12<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W12<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W12<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W12<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM12*Bilans!F12+BN12","v":3.9060185185185183},2.8742400419287213,159.4752711529051,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":23.644998043820358},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F12<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F12*BT12+BU12","v":2.989716666666667},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.7848948378479252},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC12*Bilans!F12+CD12","v":5.855416666666667},{"v":0.4359644980366535,"d":"43.60%"},2.552753787878788,null,3.3026628787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0.9054013895309417},null,{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F12<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F12<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F12<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F12<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F12<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F12<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN12*Bilans!F12+CO12","v":2.989716666666667},2.989716666666667,168.58930745606065,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":23.126956216428436}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12165.090899160834},null,{"$f":"F13/F15","v":4132.775865672567},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.5134470089626135},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":3.0442064192603513},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.357045304108184},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.991774270230241},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R13*Bilans!F13+S13","v":5.9754499999999995},{"v":0.3874426092418044,"d":"38.74%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.31514393939394},null,3.6603060606060596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC13*Bilans!F13+AD13","v":4.199833333333333},4.0413490566037735,204.8442270274443,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.674282159995741},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ13*Bilans!F13+AK13","v":6.142533333333333},{"v":0.3769037649060008,"d":"37.69%"},2.31514393939394,null,3.827389393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU13*Bilans!F13+AV13","v":3.40265},3.274248113207547,165.96211177307035,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":18.112218229406135},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB13*Bilans!F13+BC13","v":5.9754499999999995},{"v":0.3874426092418044,"d":"38.74%"},2.31514393939394,null,3.6603060606060596,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W13<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W13<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W13<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W13<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W13<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM13*Bilans!F13+BN13","v":3.8831481481481482},3.736614255765199,189.39810647417576,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.871024490188345},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F13<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F13*BT13+BU13","v":3.145923333333333},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.6466145641273013},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC13*Bilans!F13+CD13","v":6.1616333333333335},{"v":0.3757354282783147,"d":"37.57%"},2.31514393939394,null,3.8464893939393936,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F13<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F13<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F13<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F13<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F13<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F13<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN13*Bilans!F13+CO13","v":3.145923333333333},3.027209245283019,153.44043021650089,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":19.590286484504958}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":2.5558741258741193},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.513730599108059},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":3.04466324012034},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.3573902532187456},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9921192250587634},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R14*Bilans!F14+S14","v":5.289152777777778},{"v":0.5722740151668331,"d":"57.23%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.026844696969697},null,2.2623080808080807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC14*Bilans!F14+AD14","v":3.5171296296296295},3.450768693221524,233.8513790959914,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":22.97704096832482},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ14*Bilans!F14+AK14","v":5.5913055555555555},{"v":0.5413484680625629,"d":"54.13%"},3.026844696969697,null,2.5644608585858584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU14*Bilans!F14+AV14","v":2.923703703703704},2.868539482879106,194.39492289943468,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":27.64070500322454},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB14*Bilans!F14+BC14","v":5.289152777777778},{"v":0.5722740151668331,"d":"57.23%"},3.026844696969697,null,2.2623080808080807,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W14<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W14<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W14<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W14<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W14<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM14*Bilans!F14+BN14","v":3.5171296296296295},3.450768693221524,233.8513790959914,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":22.97704096832482},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F14<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F14*BT14+BU14","v":2.723716666666667},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.0568695391571223},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC14*Bilans!F14+CD14","v":5.505416666666667},{"v":0.5497939357244587,"d":"54.98%"},3.026844696969697,null,2.47857196969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F14<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F14<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F14<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F14<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F14<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F14<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN14*Bilans!F14+CO14","v":2.723716666666667},2.6723257861635226,181.0979309380218,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":29.670204900500813}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.9435641550769387},{"$nulls":4},{"$f":"F11","v":3.512833792221592},{"$f":"F15","v":2.9435641550769387},{"$f":"F28","v":3.323096112414156},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R15*Bilans!F15+S15","v":5.490208333333333},{"v":0.5196544812907277,"d":"51.97%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.853011363636364},null,2.6371969696969693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC15*Bilans!F15+AD15","v":3.6597222222222223},3.5906708595387844,228.35197755860494,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":20.722370984992235},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ15*Bilans!F15+AK15","v":5.685416666666667},{"v":0.5018121856157768,"d":"50.18%"},2.853011363636364,null,2.8324053030303027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU15*Bilans!F15+AV15","v":3.037777777777778},2.9804612159329147,189.54514053745004,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":24.964999792179285},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB15*Bilans!F15+BC15","v":5.490208333333333},{"v":0.5196544812907277,"d":"51.97%"},2.853011363636364,null,2.6371969696969693,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W15<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W15<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W15<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W15<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W15<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM15*Bilans!F15+BN15","v":3.6597222222222223},3.5906708595387844,228.35197755860494,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":20.722370984992235},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F15<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F15*BT15+BU15","v":2.82125},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":2.951190611121987},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC15*Bilans!F15+CD15","v":5.63375},{"v":0.506414264679186,"d":"50.64%"},2.853011363636364,null,2.780738636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F15<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F15<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F15<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F15<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F15<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F15<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN15*Bilans!F15+CO15","v":2.82125},2.768018867924529,176.03467628644944,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":26.88103556611753}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.516324243310288},{"$f":"F19","v":3.516324243310288},{"$f":"F19","v":3.516324243310288},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R16*Bilans!F16+S16","v":5.491513888888888},{"v":0.5193253870354145,"d":"51.93%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.851882575757576},null,2.639631313131312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC16*Bilans!F16+AD16","v":3.660648148148148},3.5915793151642212,228.31245247125347,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":20.70830427124412},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ16*Bilans!F16+AK16","v":5.686027777777778},{"v":0.5015597332998174,"d":"50.16%"},2.851882575757576,null,2.8341452020202023,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU16*Bilans!F16+AV16","v":3.0385185185185186},2.9811879804332637,189.5105966939839,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":24.948281611519878},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB16*Bilans!F16+BC16","v":5.491513888888888},{"v":0.5193253870354145,"d":"51.93%"},2.851882575757576,null,2.639631313131312,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W16<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W16<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W16<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W16<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W16<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM16*Bilans!F16+BN16","v":3.660648148148148},3.5915793151642212,228.31245247125347,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":20.70830427124412},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F16<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F16*BT16+BU16","v":2.8218833333333335},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.9505282565288806},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC16*Bilans!F16+CD16","v":5.6345833333333335},{"v":0.5061390358513779,"d":"50.61%"},2.851882575757576,null,2.7827007575757574,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F16<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F16<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F16<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F16<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F16<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F16<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN16*Bilans!F16+CO16","v":2.8218833333333335},2.7686402515723274,175.99918876306464,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":26.863554132931853}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":737.4905254790131},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R17*Bilans!F17+S17","v":5.036527777777778},{"v":0.6443457267989161,"d":"64.43%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.245265151515152},null,1.791262626262626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC17*Bilans!F17+AD17","v":3.337962962962963},2.8970999301187974,211.51726589797346,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":29.48524457577038},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ17*Bilans!F17+AK17","v":5.473055555555556},{"v":0.5929530805184259,"d":"59.30%"},3.245265151515152,null,2.227790404040404,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU17*Bilans!F17+AV17","v":2.7803703703703704},2.7279105520614957,199.16474940600986,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":31.313966631144268},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB17*Bilans!F17+BC17","v":5.036527777777778},{"v":0.6443457267989161,"d":"64.43%"},3.245265151515152,null,1.791262626262626,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W17<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W17<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W17<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W17<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W17<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM17*Bilans!F17+BN17","v":3.337962962962963},2.8970999301187974,211.51726589797346,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":29.48524457577038},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F17<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F17*BT17+BU17","v":2.601166666666667},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.2008892849213453},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC17*Bilans!F17+CD17","v":5.344166666666666},{"v":0.6072537317664404,"d":"60.73%"},3.245265151515152,null,2.0989015151515145,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F17<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F17<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F17<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F17<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F17<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F17<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN17*Bilans!F17+CO17","v":2.601166666666667},2.257616352201258,164.82856987421388,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":37.83711963138057}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5248.297022781226},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R18*Bilans!F18+S18","v":5.475194444444444},{"v":0.5234503456129275,"d":"52.35%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.8659924242424246},null,2.6092020202020194,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC18*Bilans!F18+AD18","v":3.6490740740740737},3.5802236198462616,228.80297824788778,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":20.88465128370742},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ18*Bilans!F18+AK18","v":5.678388888888889},{"v":0.5047192927998322,"d":"50.47%"},2.8659924242424246,null,2.812396464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU18*Bilans!F18+AV18","v":3.0292592592592595},2.9721034241788966,189.93956448510272,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":25.15784653047161},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB18*Bilans!F18+BC18","v":5.475194444444444},{"v":0.5234503456129275,"d":"52.35%"},2.8659924242424246,null,2.6092020202020194,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W18<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W18<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W18<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W18<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W18<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM18*Bilans!F18+BN18","v":3.6490740740740737},3.5802236198462616,228.80297824788778,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":20.88465128370742},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F18<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F18*BT18+BU18","v":2.813966666666667},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.9588291184311255},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC18*Bilans!F18+CD18","v":5.6241666666666665},{"v":0.5095852584221232,"d":"50.96%"},2.8659924242424246,null,2.758174242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F18<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F18<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F18<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F18<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F18<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F18<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN18*Bilans!F18+CO18","v":2.813966666666667},2.7608729559748433,176.4403629397371,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":27.0826376332773}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.516324243310288},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5726.241388998118},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R19*Bilans!F19+S19","v":5.024777777777778},{"v":0.6478742715392208,"d":"64.79%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.2554242424242426},null,1.769353535353535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC19*Bilans!F19+AD19","v":3.3296296296296295},2.889867225716282,211.69380832221586,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":29.657752615774232},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ19*Bilans!F19+AK19","v":5.467555555555556},{"v":0.5954076203425902,"d":"59.54%"},3.2554242424242426,null,2.2121313131313136,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU19*Bilans!F19+AV19","v":2.773703703703704},2.7213696715583513,199.35071912584974,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":31.494055426747103},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB19*Bilans!F19+BC19","v":5.024777777777778},{"v":0.6478742715392208,"d":"64.79%"},3.2554242424242426,null,1.769353535353535,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W19<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W19<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W19<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W19<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W19<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM19*Bilans!F19+BN19","v":3.3296296296296295},2.889867225716282,211.69380832221586,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":29.657752615774232},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F19<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F19*BT19+BU19","v":2.595466666666667},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.207918875845541},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC19*Bilans!F19+CD19","v":5.336666666666667},{"v":0.6100107887116007,"d":"61.00%"},3.2554242424242426,null,2.0812424242424243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F19<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F19<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F19<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F19<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F19<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F19<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN19*Bilans!F19+CO19","v":2.595466666666667},2.252669182389937,165.0166187105775,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":38.04685035101235}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6049.223910085003},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R20*Bilans!F20+S20","v":4.928819444444444},{"v":0.6773204393352334,"d":"67.73%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.338390151515152},null,1.5904292929292918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC20*Bilans!F20+AD20","v":3.261574074074074},2.8308001397624034,213.0035565164221,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.09956395840406},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ20*Bilans!F20+AK20","v":5.422638888888889},{"v":0.6156393999157107,"d":"61.56%"},3.338390151515152,null,2.084248737373737,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU20*Bilans!F20+AV20","v":2.7192592592592595},2.3601118099231306,177.586613137666,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":37.301897999005135},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB20*Bilans!F20+BC20","v":4.928819444444444},{"v":0.6773204393352334,"d":"67.73%"},3.338390151515152,null,1.5904292929292918,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W20<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W20<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W20<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W20<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W20<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM20*Bilans!F20+BN20","v":3.261574074074074},2.8308001397624034,213.0035565164221,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.09956395840406},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F20<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F20*BT20+BU20","v":2.548916666666667},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.2665040095313325},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC20*Bilans!F20+CD20","v":5.275416666666667},{"v":0.6328201851067344,"d":"63.28%"},3.338390151515152,null,1.9370265151515147,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F20<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F20<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F20<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F20<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F20<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F20<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN20*Bilans!F20+CO20","v":2.548916666666667},2.2122672955974845,166.46205265723276,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":39.79476177006145}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R21*Bilans!F21+S21","v":5.755888888888888},{"v":0.45575984542839754,"d":"45.58%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6233030303030307},null,3.1325858585858577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC21*Bilans!F21+AD21","v":3.848148148148148},3.848148148148148,223.51163905723908,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":17.659664082596905},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ21*Bilans!F21+AK21","v":5.809777777777778},{"v":0.4515324218315345,"d":"45.15%"},2.6233030303030307,null,3.186474747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU21*Bilans!F21+AV21","v":3.188518518518519},3.188518518518519,185.19843124579128,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":21.313034013030755},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB21*Bilans!F21+BC21","v":5.755888888888888},{"v":0.45575984542839754,"d":"45.58%"},2.6233030303030307,null,3.1325858585858577,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W21<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W21<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W21<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W21<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W21<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM21*Bilans!F21+BN21","v":3.848148148148148},3.848148148148148,223.51163905723908,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":17.659664082596905},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F21<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F21*BT21+BU21","v":2.9501333333333335},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.822261088186265},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC21*Bilans!F21+CD21","v":5.803333333333334},{"v":0.4520338363531931,"d":"45.20%"},2.6233030303030307,null,3.180030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F21<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F21<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F21<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F21<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F21<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F21<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN21*Bilans!F21+CO21","v":2.9501333333333335},2.9501333333333335,171.35232620606064,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":23.03523127870954}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R22*Bilans!F22+S22","v":5.581597222222221},{"v":0.4969896790612189,"d":"49.70%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.7739962121212125},null,2.807601010101009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC22*Bilans!F22+AD22","v":3.7245370370370368},3.7245370370370368,229.80224221380473,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":19.381863427312283},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ22*Bilans!F22+AK22","v":5.728194444444445},{"v":0.4842706090069279,"d":"48.43%"},2.7739962121212125,null,2.9541982323232325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU22*Bilans!F22+AV22","v":3.0896296296296297},3.0896296296296297,190.62874377104382,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":23.364764335999652},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB22*Bilans!F22+BC22","v":5.581597222222221},{"v":0.4969896790612189,"d":"49.70%"},2.7739962121212125,null,2.807601010101009,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W22<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W22<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W22<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W22<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W22<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM22*Bilans!F22+BN22","v":3.7245370370370368},3.7245370370370368,229.80224221380473,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":19.381863427312283},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F22<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F22*BT22+BU22","v":2.8655833333333334},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.9055328507731084},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC22*Bilans!F22+CD22","v":5.692083333333334},{"v":0.48734286721988945,"d":"48.73%"},2.7739962121212125,null,2.918087121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F22<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F22<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F22<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F22<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F22<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F22<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN22*Bilans!F22+CO22","v":2.8655833333333334},2.8655833333333334,176.8051891287879,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":25.191543844528987}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R23*Bilans!F23+S23","v":5.095277777777778},{"v":0.6269471138358453,"d":"62.69%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.1944696969696973},null,1.9008080808080803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC23*Bilans!F23+AD23","v":3.3796296296296298},2.9332634521313765,210.58164983164983,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.635465244463695},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ23*Bilans!F23+AK23","v":5.500555555555556},{"v":0.5807540101550808,"d":"58.08%"},3.1944696969696973,null,2.3060858585858584,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU23*Bilans!F23+AV23","v":2.8137037037037036},2.760614954577219,198.18705723905728,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":30.42632348893702},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB23*Bilans!F23+BC23","v":5.095277777777778},{"v":0.6269471138358453,"d":"62.69%"},3.1944696969696973,null,1.9008080808080803,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W23<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W23<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W23<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W23<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W23<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM23*Bilans!F23+BN23","v":3.3796296296296298},2.9332634521313765,210.58164983164983,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.635465244463695},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F23<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F23*BT23+BU23","v":2.6296666666666666},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.166198445288848},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC23*Bilans!F23+CD23","v":5.381666666666667},{"v":0.5935837157577635,"d":"59.36%"},3.1944696969696973,null,2.1871969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F23<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F23<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F23<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F23<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F23<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F23<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN23*Bilans!F23+CO23","v":2.6296666666666666},2.5800503144654092,185.22415757575763,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":32.555707602069624}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R24*Bilans!F24+S24","v":4.951666666666666},{"v":0.6702059300511001,"d":"67.02%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.318636363636364},null,1.6330303030303024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC24*Bilans!F24+AD24","v":3.2777777777777777},2.8448637316561842,212.71304745568898,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":30.750844992295846},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ24*Bilans!F24+AK24","v":5.433333333333334},{"v":0.6107919687674289,"d":"61.08%"},3.318636363636364,null,2.1146969696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU24*Bilans!F24+AV24","v":2.732222222222222},2.371362683438155,177.30894362492853,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":36.891009649155244},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB24*Bilans!F24+BC24","v":4.951666666666666},{"v":0.6702059300511001,"d":"67.02%"},3.318636363636364,null,1.6330303030303024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W24<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W24<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W24<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W24<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W24<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM24*Bilans!F24+BN24","v":3.2777777777777777},2.8448637316561842,212.71304745568898,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":30.750844992295846},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F24<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F24*BT24+BU24","v":2.56},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.2523619186046506},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC24*Bilans!F24+CD24","v":5.29},{"v":0.627341467606118,"d":"62.73%"},3.318636363636364,null,1.9713636363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F24<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F24<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F24<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F24<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F24<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F24<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN24*Bilans!F24+CO24","v":2.56},2.22188679245283,166.13249536878217,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":39.37282670454546}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R25*Bilans!F25+S25","v":5.446472222222222},{"v":0.5307703114285358,"d":"53.08%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.890825757575758},null,2.555646464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC25*Bilans!F25+AD25","v":3.6287037037037035},3.560237596086653,229.6476239501938,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":21.19775430188592},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ25*Bilans!F25+AK25","v":5.664944444444445},{"v":0.5103008133487985,"d":"51.03%"},2.890825757575758,null,2.774118686868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU25*Bilans!F25+AV25","v":3.012962962962963},2.9561146051712095,190.67960406581545,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":25.529809191484606},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB25*Bilans!F25+BC25","v":5.446472222222222},{"v":0.5307703114285358,"d":"53.08%"},2.890825757575758,null,2.555646464646464,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W25<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W25<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W25<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W25<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W25<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM25*Bilans!F25+BN25","v":3.6287037037037035},3.560237596086653,229.6476239501938,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":21.19775430188592},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F25<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F25*BT25+BU25","v":2.8000333333333334},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":2.973552640430914},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC25*Bilans!F25+CD25","v":5.605833333333334},{"v":0.5156817168263579,"d":"51.57%"},2.890825757575758,null,2.715007575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F25<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F25<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F25<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F25<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F25<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F25<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN25*Bilans!F25+CO25","v":2.8000333333333334},2.747202515723271,177.2040526001144,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":27.471233513453843}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12166.741371897177},null,{"$f":"F26/F28","v":3661.2667706015604},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R26*Bilans!F26+S26","v":4.45215625},{"v":0.9464549119351218,"d":"94.65%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.213765151515152},null,0.23839109848484785,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC26*Bilans!F26+AD26","v":2.712416666666667},1.9959292452830193,192.11617357547175,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":56.423432977971665},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ26*Bilans!F26+AK26","v":4.480239583333334},{"v":0.9405222808151874,"d":"94.05%"},4.213765151515152,null,0.26647443181818176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU26*Bilans!F26+AV26","v":2.1840979166666665},1.607166391509434,154.69619384834908,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":70.07188589492038},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB26*Bilans!F26+BC26","v":4.695375},{"v":0.8974288851295481,"d":"89.74%"},4.213765151515152,null,0.48160984848484834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W26<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W26<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W26<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W26<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W26<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM26*Bilans!F26+BN26","v":1.61699074074074},1.1898611111111106,114.52889138888885,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":94.64733232169958},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F26<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F26*BT26+BU26","v":2.1840979166666665},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.475933956955115},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC26*Bilans!F26+CD26","v":3.5270104166666663},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.6867547348484857,0.16297888234268298,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.09102111765732},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F26<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F26<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F26<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F26<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F26<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F26<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN26*Bilans!F26+CO26","v":1.6526979166666667},1.2161362028301888,116.85976954810326,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":92.44564420171066}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0.9054013895309417},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R27*Bilans!F27+S27","v":4.4156249999999995},{"v":0.9969761307340926,"d":"99.70%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.402272727272727},null,0.01335227272727213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC27*Bilans!F27+AD27","v":2.615},1.9242452830188683,193.92194099485425,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":61.27621762558663},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ27*Bilans!F27+AK27","v":4.290625},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.11164772727272698,0.025361383582860025,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":98.22230769230771},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":2.5558741258741193},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU27*Bilans!F27+AV27","v":2.1211249999999997},1.560827830188679,153.30811139150944,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":76.61803221493575},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB27*Bilans!F27+BC27","v":4.5075},{"v":0.9766550698331063,"d":"97.67%"},4.402272727272727,null,0.10522727272727295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W27<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W27<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W27<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W27<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W27<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM27*Bilans!F27+BN27","v":1.4623611111111106},1.0760770440251568,108.4450879931389,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":109.57437795180415},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F27<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F27*BT27+BU27","v":2.1211249999999997},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.57246641276089},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC27*Bilans!F27+CD27","v":3.4243749999999995},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.9778977272727278,0.2221347444501808,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.55604707373163},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F27<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F27<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F27<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F27<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F27<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F27<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN27*Bilans!F27+CO27","v":1.623125},1.194375,120.10162872368822,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":98.50388284773712}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.323096112414156},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R28*Bilans!F28+S28","v":4.4808125},{"v":0.9074010437602421,"d":"90.74%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.0658939393939395},null,0.41491856060606036,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC28*Bilans!F28+AD28","v":2.7888333333333333},2.052160377358491,190.2457143430532,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":52.85403497715455},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ28*Bilans!F28+AK28","v":4.628979166666667},{"v":0.8783564999973404,"d":"87.84%"},4.0658939393939395,null,0.5630852272727278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU28*Bilans!F28+AV28","v":2.233495833333333},1.6435158018867924,152.36228182444253,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":65.99568816990758},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB28*Bilans!F28+BC28","v":4.8427500000000006},{"v":0.8395836950893478,"d":"83.96%"},4.0658939393939395,null,0.776856060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W28<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W28<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W28<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W28<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W28<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM28*Bilans!F28+BN28","v":1.7382870370370365},1.2791168763102723,118.58064630169619,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":84.79675186251414},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F28<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F28*BT28+BU28","v":2.233495833333333},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.404020644193843},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC28*Bilans!F28+CD28","v":3.607520833333333},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.45837310606060644,0.11273611975449889,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.59235478933641},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F28<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F28<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F28<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F28<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F28<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F28<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN28*Bilans!F28+CO28","v":1.6758958333333334},1.2332063679245284,114.18548154733688,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":87.8466556135668}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R29*Bilans!F29+S29","v":4.746041666666666},{"v":0.7367024354426139,"d":"73.67%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.496420454545455},null,1.2496212121212107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC29*Bilans!F29+AD29","v":3.131944444444444},2.7182914046121587,214.84757468553457,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":34.019215435177},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ29*Bilans!F29+AK29","v":5.337083333333333},{"v":0.655118205239214,"d":"65.51%"},3.496420454545455,null,1.840662878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU29*Bilans!F29+AV29","v":2.6155555555555554},2.2701048218029345,179.4239257861635,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":40.735625959178066},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB29*Bilans!F29+BC29","v":4.746041666666666},{"v":0.7367024354426139,"d":"73.67%"},3.496420454545455,null,1.2496212121212107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W29<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W29<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W29<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W29<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W29<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM29*Bilans!F29+BN29","v":3.131944444444444},2.7182914046121587,214.84757468553457,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":34.019215435177},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F29<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F29*BT29+BU29","v":2.46025},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.384227827102086},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC29*Bilans!F29+CD29","v":5.1587499999999995},{"v":0.6777650505540015,"d":"67.78%"},3.496420454545455,null,1.6623295454545444,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F29<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F29<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F29<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F29<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F29<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F29<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN29*Bilans!F29+CO29","v":2.46025},2.1353113207547167,168.7701538121784,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":43.30710000469923}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12166.496710646486},null,{"$f":"F30/F32","v":4224.525162438796},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R30*Bilans!F30+S30","v":5.2121249999999995},{"v":0.5935090163451917,"d":"59.35%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.093443181818182},null,2.1186818181818174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC30*Bilans!F30+AD30","v":3.4625},3.397169811320755,235.64900763293312,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":23.890044830981292},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ30*Bilans!F30+AK30","v":5.55525},{"v":0.5568503994992452,"d":"55.69%"},3.093443181818182,null,2.461806818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU30*Bilans!F30+AV30","v":2.88},2.8256603773584907,196.00552837049744,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":28.72197230113636},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB30*Bilans!F30+BC30","v":5.2121249999999995},{"v":0.5935090163451917,"d":"59.35%"},3.093443181818182,null,2.1186818181818174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W30<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W30<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W30<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W30<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W30<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM30*Bilans!F30+BN30","v":3.4625},3.397169811320755,235.64900763293312,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":23.890044830981292},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F30<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F30*BT30+BU30","v":2.68635},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.0993900689142913},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC30*Bilans!F30+CD30","v":5.45625},{"v":0.5669540768509841,"d":"56.70%"},3.093443181818182,null,2.362806818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F30<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F30<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F30<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F30<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F30<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F30<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN30*Bilans!F30+CO30","v":2.68635},2.6356641509433967,182.82619831183538,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":30.792443362656655}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0.9054013895309417},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R31*Bilans!F31+S31","v":5.307430555555555},{"v":0.5673256833318069,"d":"56.73%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.011041666666667},null,2.2963888888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC31*Bilans!F31+AD31","v":3.5300925925925926},3.4634870719776383,233.39967084365676,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":22.764544202682565},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ31*Bilans!F31+AK31","v":5.599861111111111},{"v":0.537699347702076,"d":"53.77%"},3.011041666666667,null,2.5888194444444443,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU31*Bilans!F31+AV31","v":2.9340740740740743},2.8787141858839975,193.99262346737825,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":27.388861642491566},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB31*Bilans!F31+BC31","v":5.307430555555555},{"v":0.5673256833318069,"d":"56.73%"},3.011041666666667,null,2.2963888888888886,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W31<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W31<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W31<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W31<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W31<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM31*Bilans!F31+BN31","v":3.5300925925925926},3.4634870719776383,233.39967084365676,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":22.764544202682565},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F31<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F31*BT31+BU31","v":2.7325833333333334},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.0469506309516294},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC31*Bilans!F31+CD31","v":5.517083333333334},{"v":0.5457669360320218,"d":"54.58%"},3.011041666666667,null,2.506041666666667,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F31<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F31<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F31<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F31<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F31<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F31<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN31*Bilans!F31+CO31","v":2.7325833333333334},2.6810251572327046,180.67062940251577,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":29.40841652781667}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R37*Bilans!F37+S37","v":5.102458333333333},{"v":0.624848093870379,"d":"62.48%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.188261363636364},null,1.914196969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC37*Bilans!F37+AD37","v":3.384722222222222},2.9376834381551356,210.46124981417952,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.533038157781643},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ37*Bilans!F37+AK37","v":5.503916666666667},{"v":0.5792713728653287,"d":"57.93%"},3.188261363636364,null,2.315655303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU37*Bilans!F37+AV37","v":2.8177777777777777},2.7646121593291406,198.06209299028023,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":30.31927402674219},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB37*Bilans!F37+BC37","v":5.102458333333333},{"v":0.624848093870379,"d":"62.48%"},3.188261363636364,null,1.914196969696969,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W37<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W37<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W37<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W37<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W37<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM37*Bilans!F37+BN37","v":3.384722222222222},2.9376834381551356,210.46124981417952,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.533038157781643},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F37<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F37*BT37+BU37","v":2.63315},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.1620099544757823},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC37*Bilans!F37+CD37","v":5.38625},{"v":0.5919259899997891,"d":"59.19%"},3.188261363636364,null,2.1979886363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F37<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F37<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F37<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F37<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F37<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F37<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN37*Bilans!F37+CO37","v":2.63315},2.583467924528302,185.08457418833626,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":32.44516134322355}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R44*Bilans!F44+S44","v":5.692569444444444},{"v":0.47044647738778744,"d":"47.04%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6780492424242426},null,3.014520202020201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC44*Bilans!F44+AD44","v":3.8032407407407405},3.8032407407407405,225.90039877946126,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":18.27238452940851},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ44*Bilans!F44+AK44","v":5.78013888888889},{"v":0.4633191855600967,"d":"46.33%"},2.6780492424242426,null,3.102089646464647,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU44*Bilans!F44+AV44","v":3.152592592592593},3.152592592592593,187.25396902356906,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":22.04353249957279},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB44*Bilans!F44+BC44","v":5.692569444444444},{"v":0.47044647738778744,"d":"47.04%"},2.6780492424242426,null,3.014520202020201,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W44<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W44<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W44<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W44<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W44<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM44*Bilans!F44+BN44","v":3.8032407407407405},3.8032407407407405,225.90039877946126,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":18.27238452940851},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F44<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F44*BT44+BU44","v":2.9194166666666668},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.8519555316283185},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC44*Bilans!F44+CD44","v":5.7629166666666665},{"v":0.46470379450641186,"d":"46.47%"},2.6780492424242426,null,3.084867424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F44<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F44<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F44<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F44<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F44<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F44<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN44*Bilans!F44+CO44","v":2.9194166666666668},2.9194166666666668,173.4040609469697,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":23.804165423250286}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R61*Bilans!F61+S61","v":4.4921875},{"v":0.8920368906455864,"d":"89.20%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A06'!$C$39+'251.A06'!$C$40)","v":4.00719696969697},null,0.48499053030302974,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC61*Bilans!F61+AD61","v":2.819166666666667},2.074481132075472,189.3925837907376,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":51.49082524924086},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ61*Bilans!F61+AK61","v":4.688020833333334},{"v":0.8547737120117967,"d":"85.48%"},4.00719696969697,null,0.6808238636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU61*Bilans!F61+AV61","v":2.2531041666666667},1.6579445754716982,151.3643108512007,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":64.42721128006059},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB61*Bilans!F61+BC61","v":4.90125},{"v":0.8175867318943066,"d":"81.76%"},4.00719696969697,null,0.8940530303030298,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W61<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W61<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W61<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W61<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W61<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM61*Bilans!F61+BN61","v":1.7864351851851847},1.3145466457023058,120.0133285829998,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":81.25747823690034},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F61<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F61*BT61+BU61","v":2.2531041666666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.6953668786409444},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC61*Bilans!F61+CD61","v":3.6394791666666664},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.3677178030303039,0.09176434445599793,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.20459929190766},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F61<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F61<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F61<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F61<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F61<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F61<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN61*Bilans!F61+CO61","v":1.6851041666666666},1.2399823113207549,113.09208983306294,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":86.05718016886186}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R71*Bilans!F71+S71","v":5.782},{"v":0.4497971761894281,"d":"44.98%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.600727272727273},null,3.181272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC71*Bilans!F71+AD71","v":3.8666666666666667},3.8666666666666667,222.4922181818182,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.411140438871474},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ71*Bilans!F71+AK71","v":5.822},{"v":0.44670684863058624,"d":"44.67%"},2.600727272727273,null,3.221272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU71*Bilans!F71+AV71","v":3.2033333333333336},3.2033333333333336,184.32329454545456,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":21.01656910415287},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB71*Bilans!F71+BC71","v":5.782},{"v":0.4497971761894281,"d":"44.98%"},2.600727272727273,null,3.181272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W71<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W71<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W71<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W71<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W71<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM71*Bilans!F71+BN71","v":3.8666666666666667},3.8666666666666667,222.4922181818182,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.411140438871474},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F71<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F71*BT71+BU71","v":2.9628},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.810195258413631},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC71*Bilans!F71+CD71","v":5.82},{"v":0.4468603561387067,"d":"44.69%"},2.600727272727273,null,3.219272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F71<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F71<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F71<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F71<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F71<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F71<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN71*Bilans!F71+CO71","v":2.9628},2.9628,170.48274414545455,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":22.722788026068706}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R77*Bilans!F77+S77","v":4.840041666666666},{"v":0.7056029601548323,"d":"70.56%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.4151477272727275},null,1.4248939393939386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC77*Bilans!F77+AD77","v":3.198611111111111},2.776153039832285,214.0058141366495,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":32.488123469130315},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ77*Bilans!F77+AK77","v":5.381083333333334},{"v":0.634658026222612,"d":"63.47%"},3.4151477272727275,null,1.9659356060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU77*Bilans!F77+AV77","v":2.668888888888889},2.3163941299790354,178.564295460263,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":38.93638028174808},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB77*Bilans!F77+BC77","v":4.840041666666666},{"v":0.7056029601548323,"d":"70.56%"},3.4151477272727275,null,1.4248939393939386,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W77<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W77<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W77<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W77<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W77<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM77*Bilans!F77+BN77","v":3.198611111111111},2.776153039832285,214.0058141366495,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":32.488123469130315},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F77<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F77*BT77+BU77","v":2.50585},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.322643618583677},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC77*Bilans!F77+CD77","v":5.21875},{"v":0.654399564507349,"d":"65.44%"},3.4151477272727275,null,1.8036022727272725,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F77<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F77<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F77<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F77<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F77<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F77<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN77*Bilans!F77+CO77","v":2.50585},2.174888679245283,167.65603905128643,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":41.46970996169359}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R94*Bilans!F94+S94","v":5.989875},{"v":0.33214192889895644,"d":"33.21%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.9894886363636366},null,4.000386363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC94*Bilans!F94+AD94","v":4.72875},4.550306603773585,195.0778490673242,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.02332212360108},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ94*Bilans!F94+AK94","v":6.758},{"v":0.2943901503941457,"d":"29.44%"},1.9894886363636366,null,4.768511363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU94*Bilans!F94+AV94","v":3.647875},3.5102193396226413,150.48788975235848,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.289561591879824},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB94*Bilans!F94+BC94","v":5.989875},{"v":0.33214192889895644,"d":"33.21%"},1.9894886363636366,null,4.000386363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W94<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W94<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W94<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W94<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W94<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM94*Bilans!F94+BN94","v":4.150277777777778},3.993663522012579,171.21380109348203,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.559770040233115},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F94<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F94*BT94+BU94","v":3.3892249999999997},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.4566225351305704},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC94*Bilans!F94+CD94","v":6.7482500000000005},{"v":0.2948154908848422,"d":"29.48%"},1.9894886363636366,null,4.7587613636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F94<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F94<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F94<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F94<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F94<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F94<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN94*Bilans!F94+CO94","v":3.3892249999999997},3.2613297169811317,139.817652234777,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":15.38007494102003}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R104*Bilans!F104+S104","v":6.160416666666666},{"v":0.28199465059796486,"d":"28.20%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.737204545454546},null,4.423212121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC104*Bilans!F104+AD104","v":5.114},4.921018867924528,181.1749148336192,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.753341398990711},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ104*Bilans!F104+AK104","v":7.26525},{"v":0.23911146147132528,"d":"23.91%"},1.737204545454546,null,5.528045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU104*Bilans!F104+AV104","v":3.8415833333333333},3.6966179245283017,136.0967018464837,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.652640078380486},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB104*Bilans!F104+BC104","v":6.160416666666666},{"v":0.28199465059796486,"d":"28.20%"},1.737204545454546,null,4.423212121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W104<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W104<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W104<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W104<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W104<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM104*Bilans!F104+BN104","v":5.337222222222222},5.135817610062893,189.0830624871355,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.387244534817249},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F104<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F104*BT104+BU104","v":3.579483333333333},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3260470118949867},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC104*Bilans!F104+CD104","v":7.26525},{"v":0.23911146147132528,"d":"23.91%"},1.737204545454546,null,5.528045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F104<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F104<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F104<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F104<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F104<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F104<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN104*Bilans!F104+CO104","v":3.8415833333333333},3.6966179245283017,136.0967018464837,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.652640078380486}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F116<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F116<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F116<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F116<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F116<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F116<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F116<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F116*BT116+BU116","v":3.6537055555555553},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2787951533116657},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F119<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F119<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F119<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F119<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F119<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F119<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F119<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F119*BT119+BU119","v":3.9648858333333337},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0999460921748874},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F136<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F136<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F136<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F136<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F136<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F136<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F136<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F136*BT136+BU136","v":4.6368366666666665},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.795630752207052},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F142<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F142<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F142<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F142<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F142<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F142<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F142<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F142*BT142+BU142","v":3.221401666666667},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.584603651814476},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F152<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F152<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F152<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F152<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F152<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F152<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F152<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F152*BT152+BU152","v":3.828591666666667},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.174702145469828},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F169<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F169<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F169<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F169<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F169<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F169<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F169<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F169*BT169+BU169","v":4.160554166666667},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.001186903978834},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F175<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F175<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F175<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F175<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F175<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F175<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F175<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F175*BT175+BU175","v":4.384928333333334},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8987873640567838},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F185<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F185<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F185<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F185<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F185<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F185<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F185<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F185*BT185+BU185","v":4.923309166666666},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6911484186285766},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F201<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F201<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F201<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F201<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F201<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F201<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F201<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F201*BT201+BU201","v":4.7352566666666664},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7583094429153592},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F211<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F211<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F211<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F211<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F211<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F211<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F211<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F211*BT211+BU211","v":4.413048333333333},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8866882668694784},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F217<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F217<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F217<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F217<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F217<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F217<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F217<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F217*BT217+BU217","v":4.847736666666667},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.7175121266132936},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F234<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F234<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F234<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F234<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F234<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F234<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F234<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F234*BT234+BU234","v":4.6057875},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.807735704616834},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F244<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F244<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F244<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F244<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F244<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F244<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F244<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F244*BT244+BU244","v":3.974845},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.0946845755313492},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"R250*Bilans!F250+S250","v":7.848611111111111},{"v":0.18955486559096543,"d":"18.96%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.4877424242424246},null,6.360868686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08000000000000007},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"AC250*Bilans!F250+AD250","v":5.261333333333333},5.062792452830188,156.08312979759862,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.124617916742331},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.43},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.180000000000001},{"$f":"AJ250*Bilans!F250+AK250","v":8.057166666666667},{"v":0.18464833679032222,"d":"18.46%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":6.569424242424242},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.956666666666665},{"$f":"AU250*Bilans!F250+AV250","v":4.068722222222222},3.915185534591195,120.70303447570039,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.212963600190692},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.9166666666666666},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":-0.4166666666666661},{"$f":"BB250*Bilans!F250+BC250","v":7.848611111111111},{"v":0.18955486559096543,"d":"18.96%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":6.360868686868686},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W250<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W250<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W250<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W250<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W250<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":4.539999999999999},{"$f":"BM250*Bilans!F250+BN250","v":5.541851851851851},5.332725366876309,164.40501430150556,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.763982642389553},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.1113333333333335},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F250<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.780666666666665},{"$f":"Bilans!F250*BT250+BU250","v":3.7845222222222223},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.2000257952611415},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.43},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.180000000000001},{"$f":"CC250*Bilans!F250+CD250","v":8.057166666666667},{"v":0.18464833679032222,"d":"18.46%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":6.569424242424242},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.12333333333333352},{"$f":"IF(Bilans!F250<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F250<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F250<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F250<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F250<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F250<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.956666666666665},{"$f":"CN250*Bilans!F250+CO250","v":4.068722222222222},3.915185534591195,120.70303447570039,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.212963600190692}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R260*Bilans!F260+S260","v":9.35075},{"v":0.11262830157036512,"d":"11.26%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.0531590909090915},null,8.297590909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC260*Bilans!F260+AD260","v":5.867324999999999},5.645916509433961,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ260*Bilans!F260+AK260","v":9.35075},{"v":0.11262830157036512,"d":"11.26%"},1.0531590909090915,null,8.297590909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU260*Bilans!F260+AV260","v":5.867324999999999},5.645916509433961,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB260*Bilans!F260+BC260","v":9.35075},{"v":0.11262830157036512,"d":"11.26%"},1.0531590909090915,null,8.297590909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W260<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W260<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W260<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W260<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W260<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM260*Bilans!F260+BN260","v":4.328333333333333},4.165,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F260<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F260*BT260+BU260","v":4.206835},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.9791711611289502},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC260*Bilans!F260+CD260","v":9.065175},{"v":0.11617636624875874,"d":"11.62%"},1.0531590909090915,null,8.012015909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F260<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F260<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F260<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F260<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F260<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F260<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN260*Bilans!F260+CO260","v":4.534875},4.363747641509434,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A06'!$C$39+'251.A06'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W277<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W277<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W277<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W277<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W277<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6768518518518514},1.6135744234800835,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F277<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F277*BT277+BU277","v":4.609888333333332},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8061275912962262},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F277<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F277<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F277<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F277<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F277<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R286*Bilans!F286+S286","v":9.106625},{"v":0.12909640791814492,"d":"12.91%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.1756325757575763},null,7.930992424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC286*Bilans!F286+AD286","v":5.6530375},5.43971533018868,126.95652705212265,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.019824681116197},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":9.106625},{"v":0.12909640791814492,"d":"12.91%"},1.1756325757575763,null,7.930992424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU286*Bilans!F286+AV286","v":5.6530375},5.43971533018868,126.95652705212265,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.019824681116197},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB286*Bilans!F286+BC286","v":9.106625},{"v":0.12909640791814492,"d":"12.91%"},1.1756325757575763,null,7.930992424242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W286<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W286<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W286<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W286<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W286<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM286*Bilans!F286+BN286","v":4.22787037037037},4.068328092243187,94.94996964884697,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.7119506228592085},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F286<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F286*BT286+BU286","v":4.0797091666666665},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.0408431511873473},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC286*Bilans!F286+CD286","v":8.827379166666667},{"v":0.13318025130232516,"d":"13.32%"},1.1756325757575763,null,7.651746590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F286<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F286<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F286<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F286<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F286<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F286<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN286*Bilans!F286+CO286","v":4.394729166666667},4.22889033018868,98.69730252712266,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.457111710321641}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"R292*Bilans!F292+S292","v":9.566749999999999},{"v":0.0987582464834406,"d":"9.88%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A06'!$C$39+'251.A06'!$C$40)","v":0.9447954545454553},null,8.621954545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AC292*Bilans!F292+AD292","v":6.056925},5.82836179245283,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":9.566749999999999},{"v":0.0987582464834406,"d":"9.88%"},0.9447954545454553,null,8.621954545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.23700000000000002},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"AU292*Bilans!F292+AV292","v":6.056925},5.82836179245283,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.2699999999999999},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.050000000000001},{"$f":"BB292*Bilans!F292+BC292","v":9.566749999999999},{"v":0.0987582464834406,"d":"9.88%"},0.9447954545454553,null,8.621954545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W292<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W292<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W292<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W292<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W292<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.9699999999999998},{"$f":"BM292*Bilans!F292+BN292","v":4.417222222222222},4.250534591194968,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.14059999999999997},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F292<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.4880000000000004},{"$f":"Bilans!F292*BT292+BU292","v":4.319315},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.9276312358852985},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.2629999999999999},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.850000000000001},{"$f":"CC292*Bilans!F292+CD292","v":9.275575},{"v":0.10185842436134206,"d":"10.19%"},0.9447954545454553,null,8.330779545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.15499999999999997},{"$f":"IF(Bilans!F292<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F292<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F292<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F292<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F292<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F292<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.6400000000000006},{"$f":"CN292*Bilans!F292+CO292","v":4.658875},4.4830683962264155,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R309*Bilans!F309+S309","v":4.8132777777777775},{"v":0.7143339814423276,"d":"71.43%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.438287878787879},null,1.3749898989898988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC309*Bilans!F309+AD309","v":3.1796296296296296},2.759678546470999,214.26846698430847,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":32.91752160699446},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ309*Bilans!F309+AK309","v":5.368555555555556},{"v":0.6404493430695388,"d":"64.04%"},3.438287878787879,null,1.9302676767676772,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU309*Bilans!F309+AV309","v":2.653703703703704},2.303214535290007,178.82743924782417,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":39.44130118577075},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB309*Bilans!F309+BC309","v":4.8132777777777775},{"v":0.7143339814423276,"d":"71.43%"},3.438287878787879,null,1.3749898989898988,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W309<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W309<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W309<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W309<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W309<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM309*Bilans!F309+BN309","v":3.1796296296296296},2.759678546470999,214.26846698430847,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":32.91752160699446},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F309<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F309*BT309+BU309","v":2.492866666666667},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.3399485912983335},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC309*Bilans!F309+CD309","v":5.201666666666667},{"v":0.6609973493344208,"d":"66.10%"},3.438287878787879,null,1.7633787878787883,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F309<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F309<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F309<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F309<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F309<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F309<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN309*Bilans!F309+CO309","v":2.492866666666667},2.1636201257861636,167.98897396272156,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":41.98601089866009}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R315*Bilans!F315+S315","v":5.9761999999999995},{"v":0.38456077795457344,"d":"38.46%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.2982121212121216},null,3.677987878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC315*Bilans!F315+AD315","v":4.227333333333333},4.067811320754717,204.53251161578046,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.461941882342822},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ315*Bilans!F315+AK315","v":6.174533333333333},{"v":0.37220822969813455,"d":"37.22%"},2.2982121212121216,null,3.876321212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU315*Bilans!F315+AV315","v":3.4154},3.2865169811320754,165.24846400548884,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.899938216301816},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB315*Bilans!F315+BC315","v":5.9761999999999995},{"v":0.38456077795457344,"d":"38.46%"},2.2982121212121216,null,3.677987878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W315<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W315<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W315<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W315<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W315<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM315*Bilans!F315+BN315","v":3.897037037037037},3.749979035639413,188.55167316943016,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.687674610975527},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F315<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F315*BT315+BU315","v":3.1585733333333335},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.636014945026206},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC315*Bilans!F315+CD315","v":6.192133333333334},{"v":0.3711502962703411,"d":"37.12%"},2.2982121212121216,null,3.893921212121213,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F315<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F315<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F315<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F315<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F315<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F315<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN315*Bilans!F315+CO315","v":3.1585733333333335},3.039381886792453,152.82233172747857,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":19.355399584609046}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R325*Bilans!F325+S325","v":5.987674999999999},{"v":0.3405587816690625,"d":"34.06%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.0391553030303036},null,3.948519696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.648083333333333},4.472683962264151,197.08149985977707,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.526442710798609},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ325*Bilans!F325+AK325","v":6.664133333333333},{"v":0.3059895714917124,"d":"30.60%"},2.0391553030303036,null,4.62497803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.610475},3.4742306603773585,153.08628894481137,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.839007680896419},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB325*Bilans!F325+BC325","v":5.987674999999999},{"v":0.3405587816690625,"d":"34.06%"},2.0391553030303036,null,3.948519696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W325<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W325<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W325<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W325<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W325<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":4.109537037037037},3.9544601677148847,174.24681635553654,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.036959096325003},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F325<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F325*BT325+BU325","v":3.352118333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.4838164061316177},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC325*Bilans!F325+CD325","v":6.658783333333334},{"v":0.30623541883732064,"d":"30.62%"},2.0391553030303036,null,4.61962803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F325<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F325<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F325<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F325<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F325<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F325<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN325*Bilans!F325+CO325","v":3.352118333333333},3.225623301886792,142.13181250496572,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.982689430718537}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.026249999999999996},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":4.7437499999999995},{"$f":"R342*Bilans!F342+S342","v":4.53921875},{"v":0.8293294029413268,"d":"82.93%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.764507575757576},null,0.774711174242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.07},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.49},{"$f":"AC342*Bilans!F342+AD342","v":2.9445833333333336},2.1667688679245285,185.1976747212693,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":46.15260480852103},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.13624999999999998},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.99375},{"$f":"AJ342*Bilans!F342+AK342","v":4.932135416666667},{"v":0.7632611957564173,"d":"76.33%"},3.764507575757576,null,1.1676278409090912,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.68675},{"$f":"AU342*Bilans!F342+AV342","v":2.3341770833333335},2.025889544025157,173.15646276336477,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":49.362033368333265},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.135},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":6.195},{"$f":"BB342*Bilans!F342+BC342","v":5.143125},{"v":0.7319494618072817,"d":"73.19%"},3.764507575757576,null,1.3786174242424245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W342<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W342<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W342<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W342<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W342<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":2.8512499999999994},{"$f":"BM342*Bilans!F342+BN342","v":1.985509259259259},1.7232721872816208,147.29120706911883,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":58.03031465997003},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.04525000000000001},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F342<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.68675},{"$f":"Bilans!F342*BT342+BU342","v":2.3341770833333335},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.5670157894523813},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.07374999999999998},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":4.3462499999999995},{"$f":"CC342*Bilans!F342+CD342","v":3.771614583333333},{"v":0.9981156591113093,"d":"99.81%"},3.764507575757576,null,0.007107007575757329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.02124999999999999},{"$f":"IF(Bilans!F342<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F342<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F342<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F342<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F342<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F342<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":1.88875},{"$f":"CN342*Bilans!F342+CO342","v":1.7231770833333333},1.2679982311320757,108.37811426618784,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":78.86606212647861}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R352*Bilans!F352+S352","v":5.679513888888889},{"v":0.4735153701223275,"d":"47.35%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.6893371212121218},null,2.990176767676767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC352*Bilans!F352+AD352","v":3.7939814814814814},3.7939814814814814,226.37825231481483,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":18.400522314049585},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ352*Bilans!F352+AK352","v":5.774027777777778},{"v":0.4657644931260018,"d":"46.58%"},2.6893371212121218,null,3.0846906565656567,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU352*Bilans!F352+AV352","v":3.1451851851851855},3.1451851851851855,187.66605185185188,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":22.19622591315891},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB352*Bilans!F352+BC352","v":5.679513888888889},{"v":0.4735153701223275,"d":"47.35%"},2.6893371212121218,null,2.990176767676767,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W352<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W352<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W352<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W352<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W352<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM352*Bilans!F352+BN352","v":3.7939814814814814},3.7939814814814814,226.37825231481483,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":18.400522314049585},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F352<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F352*BT352+BU352","v":2.9130833333333337},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.8581559670319208},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC352*Bilans!F352+CD352","v":5.754583333333334},{"v":0.46733828766266683,"d":"46.73%"},2.6893371212121218,null,3.065246212121212,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F352<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F352<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F352<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F352<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F352<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F352<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN352*Bilans!F352+CO352","v":2.9130833333333337},2.9130833333333337,173.81706185606063,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":23.964724973798976}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R358*Bilans!F358+S358","v":4.748652777777778},{"v":0.7358219356739404,"d":"73.58%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.4941628787878787},null,1.2544898989898994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC358*Bilans!F358+AD358","v":3.133796296296296},2.7198986722571625,214.82724041198145,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":33.97580546819756},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ358*Bilans!F358+AK358","v":5.338305555555556},{"v":0.6545453126323043,"d":"65.45%"},3.4941628787878787,null,1.8441426767676776,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU358*Bilans!F358+AV358","v":2.6170370370370373},2.2713906359189378,179.40248553713235,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":40.68465666824039},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB358*Bilans!F358+BC358","v":4.748652777777778},{"v":0.7358219356739404,"d":"73.58%"},3.4941628787878787,null,1.2544898989898994,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W358<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W358<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W358<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W358<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W358<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM358*Bilans!F358+BN358","v":3.133796296296296},2.7198986722571625,214.82724041198145,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":33.97580546819756},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F358<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F358*BT358+BU358","v":2.461516666666667},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.3824863444466784},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC358*Bilans!F358+CD358","v":5.160416666666666},{"v":0.6771086725144053,"d":"67.71%"},3.4941628787878787,null,1.6662537878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F358<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F358<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F358<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F358<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F358<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F358<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN358*Bilans!F358+CO358","v":2.461516666666667},2.136410691823899,168.74129098724987,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":43.25514215758074}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R369*Bilans!F369+S369","v":5.016944444444444},{"v":0.6502358170039916,"d":"65.02%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A06'!$C$39+'251.A06'!$C$40)","v":3.26219696969697},null,1.7547474747474743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC369*Bilans!F369+AD369","v":3.324074074074074},2.8850454227812716,211.80954386633636,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.773238499565117},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ369*Bilans!F369+AK369","v":5.4638888888888895},{"v":0.5970467255164764,"d":"59.70%"},3.26219696969697,null,2.2016919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU369*Bilans!F369+AV369","v":2.7692592592592593},2.717009084556255,199.47292695508554,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":31.61459633786035},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB369*Bilans!F369+BC369","v":5.016944444444444},{"v":0.6502358170039916,"d":"65.02%"},3.26219696969697,null,1.7547474747474743,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W369<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W369<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W369<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W369<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W369<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM369*Bilans!F369+BN369","v":3.324074074074074},2.8850454227812716,211.80954386633636,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":29.773238499565117},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F369<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F369*BT369+BU369","v":2.591666666666667},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.2126224482165555},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC369*Bilans!F369+CD369","v":5.331666666666667},{"v":0.6118531359231578,"d":"61.19%"},3.26219696969697,null,2.069469696969697,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F369<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F369<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F369<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F369<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F369<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F369<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN369*Bilans!F369+CO369","v":2.591666666666667},2.24937106918239,165.14064436821045,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":38.18718335599812}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"R370*Bilans!F370+S370","v":5.99695},{"v":0.30511595919845125,"d":"30.51%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A06'!$C$39+'251.A06'!$C$40)","v":1.829765151515152},null,4.1671848484848475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"AC370*Bilans!F370+AD370","v":4.988166666666666},4.79993396226415,187.3798220188679,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.515643414905474},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.25600000000000006},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.398},{"$f":"AJ370*Bilans!F370+AK370","v":7.059866666666667},{"v":0.25917842898569643,"d":"25.92%"},1.829765151515152,null,5.230101515151516,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.10199999999999995},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1060000000000003},{"$f":"AU370*Bilans!F370+AV370","v":3.76815},3.6259556603773584,141.55005706981132,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.59653020556975},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":6.0000000000000496E-3},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.957999999999999},{"$f":"BB370*Bilans!F370+BC370","v":5.99695},{"v":0.30511595919845125,"d":"30.51%"},1.829765151515152,null,4.1671848484848475,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W370<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W370<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W370<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W370<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W370<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.56},{"$f":"BM370*Bilans!F370+BN370","v":4.281296296296296},4.119737945492663,160.82632991614258,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.086739157759215},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F370<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.8516000000000004},{"$f":"Bilans!F370*BT370+BU370","v":3.5085566666666663},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.373068843587508},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.24399999999999994},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.452000000000001},{"$f":"CC370*Bilans!F370+CD370","v":7.035966666666667},{"v":0.2600588146876504,"d":"26.01%"},1.829765151515152,null,5.206201515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.10119999999999987},{"$f":"IF(Bilans!F370<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F370<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F370<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F370<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F370<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F370<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.8516000000000004},{"$f":"CN370*Bilans!F370+CO370","v":3.5085566666666663},3.3761583018867922,131.79846778905662,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.528530334159532}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$5,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$5,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$6,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$6,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"R371*Bilans!F371+S371","v":5.907986111111111},{"v":0.42176795875297207,"d":"42.18%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A06'!$C$39+'251.A06'!$C$40)","v":2.4917992424242428},null,3.416186868686868,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$10,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$10,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$11,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$11,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"AC371*Bilans!F371+AD371","v":3.9560185185185186},3.9560185185185186,217.2915098905724,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.24471093143252},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$27,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$27,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$16,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$16,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.07333333333333335},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$28,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$28,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$17,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$17,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.763333333333334},{"$f":"AJ371*Bilans!F371+AK371","v":5.880972222222223},{"v":0.42370532426740065,"d":"42.37%"},2.4917992424242428,null,3.38917297979798,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$21,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$21,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.08888888888888892},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$22,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$22,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.1322222222222225},{"$f":"AU371*Bilans!F371+AV371","v":3.2748148148148153},3.2748148148148153,179.87515791245795,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":19.623820248401223},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$16,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$16,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$5,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$5,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$5,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$5,0))))))","v":0.15666666666666668},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$17,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$17,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$6,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$6,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$6,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$6,0))))))","v":5.656666666666666},{"$f":"BB371*Bilans!F371+BC371","v":5.907986111111111},{"v":0.42176795875297207,"d":"42.18%"},2.4917992424242428,null,3.416186868686868,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A06'!$O$3,'251.A06'!$N$21,IF(Bilans!W371<='251.A06'!$P$3,'251.A06'!$O$21,IF(Bilans!W371<='251.A06'!$Q$3,'251.A06'!$P$10,IF(Bilans!W371<='251.A06'!$R$3,'251.A06'!$Q$10,IF(Bilans!W371<='251.A06'!$S$3,'251.A06'!$R$10,IF(Bilans!W371<='251.A06'!$U$3,'251.A06'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$22,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$22,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$11,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$11,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$11,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$11,0))))))","v":3.7777777777777777},{"$f":"BM371*Bilans!F371+BN371","v":3.9560185185185186},3.9560185185185186,217.2915098905724,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.24471093143252},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$32,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$32,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$32,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$32,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$32,'251.A06'!$V$32))))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$N$33,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$O$33,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$33,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$V$3,'251.A06'!$S$33,IF(Bilans!F371<='251.A06'!$W$3,'251.A06'!$V$33,'251.A06'!$V$33))))))))","v":2.902},{"$f":"Bilans!F371*BT371+BU371","v":3.023916666666667},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7533981354075805},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$57,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$57,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$27,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$27,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$16,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$16,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$58,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$58,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$28,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$28,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$17,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$17,0))))))","v":5.74},{"$f":"CC371*Bilans!F371+CD371","v":5.900416666666667},{"v":0.42230903056409735,"d":"42.23%"},2.4917992424242428,null,3.408617424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$62,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$62,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$32,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$32,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$21,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$21,0))))))","v":0.07600000000000001},{"$f":"IF(Bilans!F371<='251.A06'!$O$3,'251.A06'!$D$63,IF(Bilans!F371<='251.A06'!$P$3,'251.A06'!$E$63,IF(Bilans!F371<='251.A06'!$Q$3,'251.A06'!$P$33,IF(Bilans!F371<='251.A06'!$R$3,'251.A06'!$Q$33,IF(Bilans!F371<='251.A06'!$S$3,'251.A06'!$R$22,IF(Bilans!F371<='251.A06'!$U$3,'251.A06'!$S$22,0))))))","v":2.902},{"$f":"CN371*Bilans!F371+CO371","v":3.023916666666667},3.023916666666667,166.09412094696972,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.252033159884455}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.022555560220951},{"$f":"SUM(AF7:AF372)/229","v":3.7903750055750014},{"$f":"SUM(AG7:AG372)/Z373","v":3.512833792221592},{"$f":"SUM(AH7:AH372)","v":4338.210844523499},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12165.090899160834},{"$f":"SUM(AS7:AS372)","v":2.5558741258741193},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.35567401816706},{"$f":"SUM(AX7:AX372)/229","v":3.2102258808483546},{"$f":"SUM(AY7:AY372)/AR373","v":2.9435641550769387},{"$f":"SUM(AZ7:AZ372)","v":5139.137731827276},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12166.741371897177},{"$f":"SUM(BK7:BK372)","v":0.9054013895309417},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.760878320208012},{"$f":"SUM(BP7:BP372)/229","v":3.561086894000048},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.323096112414156},{"$f":"SUM(BR7:BR372)","v":4816.155210740391},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1283.458348808255},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":910.0861782577268},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12166.496710646486},{"$f":"SUM(CL7:CL372)","v":0.9054013895309417},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.0250698679412533},{"$f":"SUM(CQ7:CQ372)/229","v":2.879967864512099},{"$f":"SUM(CR7:CR372)/CK373","v":2.664309686149531},{"$f":"SUM(CS7:CS372)","v":5903.065487837568}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.516324243310288},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-251-A08","index":57,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5304.59262076968},null,null,"COP",{"$f":"K13","v":3.407375009900739},{"$f":"L13","v":2.951281825420681},{"$f":"M13","v":3.225085205908507},{"$f":"N13","v":2.925722862307943},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9997164902551239},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9997164902551239},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9994460440830706},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9994461481167302},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.407375009900739},null,null,"Udział 2ŹC",{"$f":"1-K3","v":2.8350974487612035E-4},{"$f":"1-L3","v":2.8350974487612035E-4},{"$f":"1-M3","v":5.5395591692941615E-4},{"$f":"1-N3","v":5.5385188326984025E-4}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.9997164902551239},null,null,"COP-Inst",{"$f":"K14","v":3.407658600046185},{"$f":"L14","v":2.9515654155661264},{"$f":"M14","v":3.225639468862679},{"$f":"N14","v":2.9262770211131106}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":2.8350974487612035E-4},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.407658600046185},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R7*Bilans!F7+S7","v":6.580074074074074},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.4920807872149465,"d":"49.21%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":3.3421460437710433},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC7*Bilans!F7+AD7","v":3.043981481481482},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":3.043981481481482},{"$f":"AF7*Z7","v":221.70507049663303},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":27.994806852402345},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ7*Bilans!F7+AK7","v":6.4388703703703705},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.5028720635847778,"d":"50.29%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":3.20094234006734},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU7*Bilans!F7+AV7","v":2.627986111111111},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.578401467505241},{"$f":"AX7*AR7","v":187.7950580841433},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.04980807306743},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB7*Bilans!F7+BC7","v":6.580074074074074},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.4920807872149465,"d":"49.21%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":3.3421460437710433},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W7<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W7<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W7<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W7<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W7<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM7*Bilans!F7+BN7","v":3.043981481481482},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":3.043981481481482},{"$f":"BP7*BJ7","v":221.70507049663303},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":27.994806852402345},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F7<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F7*BT7+BU7","v":2.4996027777777776},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.330947855254831},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC7*Bilans!F7+CD7","v":6.305185185185185},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.5135341683398839,"d":"51.35%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":3.067257154882155},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F7<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F7<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F7<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F7<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F7<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F7<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN7*Bilans!F7+CO7","v":2.4996027777777776},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.452440461215933},{"$f":"CQ7*CK7","v":178.62082560306843},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":34.7472955955527}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R8*Bilans!F8+S8","v":6.981583333333333},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.3338708224777527,"d":"33.39%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":4.650636363636362},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC8*Bilans!F8+AD8","v":3.89},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.7432075471698116},{"$f":"AF8*Z8","v":191.15199777015442},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.961617062810168},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ8*Bilans!F8+AK8","v":7.031750000000001},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.33148888536949833,"d":"33.15%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":4.70080303030303},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU8*Bilans!F8+AV8","v":3.2165833333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.095202830188679},{"$f":"AX8*AR8","v":158.060753254717},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":19.30330538335135},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB8*Bilans!F8+BC8","v":6.981583333333333},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.3338708224777527,"d":"33.39%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":4.650636363636362},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W8<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W8<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W8<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W8<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W8<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM8*Bilans!F8+BN8","v":3.5301851851851853},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.396970649895178},{"$f":"BP8*BJ8","v":173.47093846960172},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":17.588508000912263},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F8<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F8*BT8+BU8","v":3.0512833333333336},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.728703172422939},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC8*Bilans!F8+CD8","v":7.075416666666667},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.32944306738547363,"d":"32.94%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":4.744469696969697},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F8<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F8<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F8<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F8<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F8<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F8<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN8*Bilans!F8+CO8","v":3.0512833333333336},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.936140566037736},{"$f":"CQ8*CK8","v":149.93802183276162},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":20.349041236528308}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3570.92319147278},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R9*Bilans!F9+S9","v":6.985616666666667},{"v":0.3333548783246615,"d":"33.34%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.3286893939393942},null,4.656927272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC9*Bilans!F9+AD9","v":3.894},3.747056603773585,191.14553275471698,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.92830294241243},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ9*Bilans!F9+AK9","v":7.037050000000001},{"v":0.3309184095522121,"d":"33.09%"},2.3286893939393942,null,4.708360606060607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU9*Bilans!F9+AV9","v":3.218616666666667},3.097159433962265,157.99286016518013,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":19.270642664629417},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB9*Bilans!F9+BC9","v":6.985616666666667},{"v":0.3333548783246615,"d":"33.34%"},2.3286893939393942,null,4.656927272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W9<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W9<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W9<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W9<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W9<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM9*Bilans!F9+BN9","v":3.5320370370370373},3.3987526205450735,173.3777866342672,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":17.560634559422827},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F9<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F9*BT9+BU9","v":3.053036666666667},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.7271361010931976},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC9*Bilans!F9+CD9","v":7.080583333333334},{"v":0.3288838340446612,"d":"32.89%"},2.3286893939393942,null,4.7518939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F9<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F9<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F9<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F9<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F9<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F9<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN9*Bilans!F9+CO9","v":3.053036666666667},2.9378277358490568,149.8650026116295,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":20.315776857496196}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R10*Bilans!F10+S10","v":6.701407407407407},{"v":0.4141949929609239,"d":"41.42%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.7756893939393943},null,3.9257180134680127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC10*Bilans!F10+AD10","v":3.4231481481481483},3.4231481481481483,211.3457890572391,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":21.10221632281703},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":6.6360370370370365},{"v":0.4182751510348303,"d":"41.83%"},2.7756893939393943,null,3.8603476430976422,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU10*Bilans!F10+AV10","v":2.9123611111111107},2.9123611111111107,179.80970452020205,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":24.80324725243759},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB10*Bilans!F10+BC10","v":6.701407407407407},{"v":0.4141949929609239,"d":"41.42%"},2.7756893939393943,null,3.9257180134680127,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W10<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W10<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W10<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W10<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W10<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM10*Bilans!F10+BN10","v":3.4231481481481483},3.4231481481481483,211.3457890572391,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":21.10221632281703},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F10<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F10*BT10+BU10","v":2.7703277777777773},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.0054373270973223},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC10*Bilans!F10+CD10","v":6.608518518518518},{"v":0.42001688974031076,"d":"42.00%"},2.7756893939393943,null,3.8328291245791237,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F10<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F10<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F10<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F10<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F10<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F10<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN10*Bilans!F10+CO10","v":2.7703277777777773},2.7703277777777773,171.0405406959596,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":26.07489745679732}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.407423268678126},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R11*Bilans!F11+S11","v":6.731481481481481},{"v":0.395324184069026,"d":"39.53%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6611174242424247},null,4.070364057239056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC11*Bilans!F11+AD11","v":3.5171296296296295},3.384407756813417,199.6477519415857,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":20.393178593576554},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":6.684907407407407},{"v":0.3980784268296216,"d":"39.81%"},2.6611174242424247,null,4.023789983164983,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU11*Bilans!F11+AV11","v":2.982847222222222},2.8702869496855343,169.3195318378359,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":24.045969280438477},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB11*Bilans!F11+BC11","v":6.731481481481481},{"v":0.395324184069026,"d":"39.53%"},2.6611174242424247,null,4.070364057239056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W11<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W11<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W11<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W11<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W11<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM11*Bilans!F11+BN11","v":3.5171296296296295},3.384407756813417,199.6477519415857,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":20.393178593576554},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F11<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F11*BT11+BU11","v":2.8374305555555552},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.934361334527078},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC11*Bilans!F11+CD11","v":6.683703703703704},{"v":0.39815011888809415,"d":"39.82%"},2.6611174242424247,null,4.0225862794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F11<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F11<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F11<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F11<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F11<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F11<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN11*Bilans!F11+CO11","v":2.8374305555555552},2.7303577044025156,161.06504205438824,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":25.27831122892567}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R12*Bilans!F12+S12","v":6.759925925925925},{"v":0.37763043794435225,"d":"37.76%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.552753787878788},null,4.207172138047137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC12*Bilans!F12+AD12","v":3.6060185185185185},3.4699423480083857,195.66910265627982,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":19.01356688158194},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":6.7311296296296295},{"v":0.37924597034082813,"d":"37.92%"},2.552753787878788,null,4.178375841750841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU12*Bilans!F12+AV12","v":3.049513888888889},2.934437893081761,165.47215248963695,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":22.483345469548386},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB12*Bilans!F12+BF8","v":2.3719840067340074},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.1807697811447806,0.07081363741506436,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":52.39656557170201},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":3.993161701025276},null,{"$f":"IF(Bilans!W12<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W12<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W12<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W12<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W12<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W12<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM12*Bilans!F12+BN12","v":3.6060185185185185},2.653485324947589,139.03351782216538,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":27.775191486958253},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F12<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F12*BT12+BU12","v":2.900897222222222},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.8701625303532015},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC12*Bilans!F12+CD12","v":6.754814814814814},{"v":0.37791617651457005,"d":"37.79%"},2.552753787878788,null,4.202061026936026,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":3.993161701025276},null,{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F12<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F12<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F12<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F12<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F12<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F12<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN12*Bilans!F12+CO12","v":2.900897222222222},2.791429402515723,157.4079427089337,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":28.307195140214038}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4263.1804799460815},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.407375009900739},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.951281825420681},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.225085205908507},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.925722862307943},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R13*Bilans!F13+S13","v":7.009816666666667},{"v":0.33027168176922456,"d":"33.03%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.31514393939394},null,4.694672727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC13*Bilans!F13+AD13","v":3.918},3.7701509433962266,191.09798360891944,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.729846696857779},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ13*Bilans!F13+AK13","v":7.06885},{"v":0.3275135190864058,"d":"32.75%"},2.31514393939394,null,4.75370606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU13*Bilans!F13+AV13","v":3.2308166666666667},3.1088990566037737,157.58104910926247,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":19.075529724152958},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB13*Bilans!F13+BC13","v":7.009816666666667},{"v":0.33027168176922456,"d":"33.03%"},2.31514393939394,null,4.694672727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W13<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W13<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W13<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W13<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W13<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM13*Bilans!F13+BN13","v":3.5431481481481484},3.4094444444444445,172.81482050505053,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":17.394005777178666},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F13<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F13*BT13+BU13","v":3.063556666666667},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.7177713414673486},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC13*Bilans!F13+CD13","v":7.111583333333334},{"v":0.3255454982215315,"d":"32.55%"},2.31514393939394,null,4.796439393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F13<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F13<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F13<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F13<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F13<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F13<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN13*Bilans!F13+CO13","v":3.063556666666667},2.9479507547169814,149.42304789986284,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.11699017317196}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.407658600046185},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9515654155661264},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.225639468862679},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.9262770211131106},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R14*Bilans!F14+S14","v":6.635481481481481},{"v":0.456160522098828,"d":"45.62%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.026844696969697},null,3.6086367845117837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC14*Bilans!F14+AD14","v":3.2171296296296297},3.2171296296296297,218.0181482744108,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":24.64571303130601},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":6.528907407407408},{"v":0.46360662023412585,"d":"46.36%"},3.026844696969697,null,3.5020627104377104,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU14*Bilans!F14+AV14","v":2.757847222222222},2.757847222222222,186.89353984217172,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":28.750125459261113},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB14*Bilans!F14+BC14","v":6.635481481481481},{"v":0.456160522098828,"d":"45.62%"},3.026844696969697,null,3.6086367845117837,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W14<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W14<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W14<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W14<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W14<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM14*Bilans!F14+BN14","v":3.2171296296296297},3.2171296296296297,218.0181482744108,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":24.64571303130601},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F14<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F14*BT14+BU14","v":2.6232305555555553},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.1739667312104},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC14*Bilans!F14+CD14","v":6.4437037037037035},{"v":0.4697367905401875,"d":"46.97%"},3.026844696969697,null,3.4168590067340063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F14<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F14<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F14<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F14<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F14<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F14<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN14*Bilans!F14+CO14","v":2.6232305555555553},2.6232305555555553,177.77084981338385,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":30.22549942034039}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8541242460935163},{"$nulls":4},{"$f":"F11","v":3.407423268678126},{"$f":"F15","v":2.8541242460935163},{"$f":"F28","v":3.186269820881377},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R15*Bilans!F15+S15","v":6.681111111111111},{"v":0.4270264805043618,"d":"42.70%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.853011363636364},null,3.828099747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC15*Bilans!F15+AD15","v":3.3597222222222225},3.3597222222222225,213.66458901515156,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":22.146834980645647},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":6.603055555555556},{"v":0.43207441458461615,"d":"43.21%"},2.853011363636364,null,3.7500441919191916,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU15*Bilans!F15+AV15","v":2.8647916666666666},2.8647916666666666,182.1890303977273,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":25.97299290630103},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB15*Bilans!F15+BC15","v":6.681111111111111},{"v":0.4270264805043618,"d":"42.70%"},2.853011363636364,null,3.828099747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W15<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W15<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W15<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W15<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W15<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM15*Bilans!F15+BN15","v":3.3597222222222225},3.3597222222222225,213.66458901515156,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":22.146834980645647},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F15<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F15*BT15+BU15","v":2.7250416666666664},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.0553831941265392},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC15*Bilans!F15+CD15","v":6.557777777777778},{"v":0.43505764609839503,"d":"43.51%"},2.853011363636364,null,3.704766414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F15<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F15<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F15<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F15<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F15<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F15<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN15*Bilans!F15+CO15","v":2.7250416666666664},2.7250416666666664,173.30150210227274,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":27.30498199221308}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.4071485780332003},{"$f":"F19","v":3.4071485780332003},{"$f":"F19","v":3.4071485780332003},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R16*Bilans!F16+S16","v":6.681407407407407},{"v":0.4268385987951893,"d":"42.68%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.851882575757576},null,3.8295248316498305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC16*Bilans!F16+AD16","v":3.3606481481481483},3.3606481481481483,213.63243110269363,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.131301461508595},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":6.603537037037037},{"v":0.43187197402881483,"d":"43.19%"},2.851882575757576,null,3.7516544612794607,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU16*Bilans!F16+AV16","v":2.8654861111111107},2.8654861111111107,182.15556559974746,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":25.955636980521845},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB16*Bilans!F16+BC16","v":6.681407407407407},{"v":0.4268385987951893,"d":"42.68%"},2.851882575757576,null,3.8295248316498305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W16<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W16<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W16<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W16<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W16<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM16*Bilans!F16+BN16","v":3.3606481481481483},3.3606481481481483,213.63243110269363,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.131301461508595},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F16<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F16*BT16+BU16","v":2.7257027777777774},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.054642120009872},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC16*Bilans!F16+CD16","v":6.558518518518518},{"v":0.4348363990594904,"d":"43.48%"},2.851882575757576,null,3.706635942760942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F16<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F16<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F16<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F16<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F16<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F16<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN16*Bilans!F16+CO16","v":2.7257027777777774},2.7257027777777774,173.2697042982323,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":27.286730555913532}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":761.1220217025204},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R17*Bilans!F17+S17","v":6.578148148148148},{"v":0.4933402347328929,"d":"49.33%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.245265151515152},null,3.332882996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC17*Bilans!F17+AD17","v":3.037962962962963},3.037962962962963,221.801675925926,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":28.11808473026517},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":6.435740740740741},{"v":0.5042566632573251,"d":"50.43%"},3.245265151515152,null,3.190475589225589,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU17*Bilans!F17+AV17","v":2.623472222222222},2.573972746331237,187.92575020964367,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.18671501932342},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB17*Bilans!F17+BC17","v":6.578148148148148},{"v":0.4933402347328929,"d":"49.33%"},3.245265151515152,null,3.332882996632996,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W17<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W17<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W17<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W17<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W17<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM17*Bilans!F17+BN17","v":3.037962962962963},3.037962962962963,221.801675925926,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":28.11808473026517},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F17<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F17*BT17+BU17","v":2.4953055555555554},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.336684156010783},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC17*Bilans!F17+CD17","v":6.30037037037037},{"v":0.5150911709535542,"d":"51.51%"},3.245265151515152,null,3.055105218855218,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F17<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F17<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F17<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F17<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F17<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F17<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN17*Bilans!F17+CO17","v":2.4953055555555554},2.4482243186582813,178.74485750524116,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":34.89128808540482}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5304.59262076968},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R18*Bilans!F18+S18","v":6.6777037037037035},{"v":0.4291883185312398,"d":"42.92%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.8659924242424246},null,3.811711279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC18*Bilans!F18+AD18","v":3.349074074074074},3.349074074074074,214.03079915824924,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":22.32608779752181},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":6.597518518518519},{"v":0.43440460473099013,"d":"43.44%"},2.8659924242424246,null,3.731526094276094,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU18*Bilans!F18+AV18","v":2.8568055555555554},2.8568055555555554,182.57117118686875,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.173192527148103},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB18*Bilans!F18+BC18","v":6.6777037037037035},{"v":0.4291883185312398,"d":"42.92%"},2.8659924242424246,null,3.811711279461279,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W18<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W18<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W18<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W18<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W18<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM18*Bilans!F18+BN18","v":3.349074074074074},3.349074074074074,214.03079915824924,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":22.32608779752181},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F18<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F18*BT18+BU18","v":2.7174388888888887},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.063931463434777},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC18*Bilans!F18+CD18","v":6.549259259259259},{"v":0.4376055842025984,"d":"43.76%"},2.8659924242424246,null,3.683266835016834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F18<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F18<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F18<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F18<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F18<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F18<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN18*Bilans!F18+CO18","v":2.7174388888888887},2.7174388888888887,173.66460227171723,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":27.515511801906477}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.4071485780332003},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5910.072270560899},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R19*Bilans!F19+S19","v":6.575481481481481},{"v":0.495085303120766,"d":"49.51%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.2554242424242426},null,3.3200572390572387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC19*Bilans!F19+AD19","v":3.0296296296296297},3.0296296296296297,221.93193804713806,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":28.289585774616583},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":6.4314074074074075},{"v":0.506176025899835,"d":"50.62%"},3.2554242424242426,null,3.175983164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU19*Bilans!F19+AV19","v":2.617222222222222},2.567840670859539,188.1041336230227,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.37705810385751},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB19*Bilans!F19+BC19","v":6.575481481481481},{"v":0.495085303120766,"d":"49.51%"},3.2554242424242426,null,3.3200572390572387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W19<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W19<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W19<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W19<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W19<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM19*Bilans!F19+BN19","v":3.0296296296296297},3.0296296296296297,221.93193804713806,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":28.289585774616583},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F19<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F19*BT19+BU19","v":2.489355555555555},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.3446594212090224},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC19*Bilans!F19+CD19","v":6.293703703703704},{"v":0.5172509536012154,"d":"51.73%"},3.2554242424242426,null,3.0382794612794615,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F19<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F19<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F19<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F19<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F19<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F19<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN19*Bilans!F19+CO19","v":2.489355555555555},2.442386582809224,178.91414266681912,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.09148300927343}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6156.4602954701595},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R20*Bilans!F20+S20","v":6.553703703703703},{"v":0.5093898507539368,"d":"50.94%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.338390151515152},null,3.215313552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC20*Bilans!F20+AD20","v":2.961574074074074},2.905695317959469,218.6390441998603,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.297963264030017},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":6.3960185185185185},{"v":0.5219481685128717,"d":"52.19%"},3.338390151515152,null,3.0576283670033666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU20*Bilans!F20+AV20","v":2.5661805555555555},2.5177620545073376,189.44900579140466,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":34.96623115849864},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB20*Bilans!F20+BC20","v":6.553703703703703},{"v":0.5093898507539368,"d":"50.94%"},3.338390151515152,null,3.215313552188551,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W20<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W20<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W20<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W20<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W20<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM20*Bilans!F20+BN20","v":2.961574074074074},2.905695317959469,218.6390441998603,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.297963264030017},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F20<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F20*BT20+BU20","v":2.4407638888888887},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.411246187937573},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC20*Bilans!F20+CD20","v":6.239259259259259},{"v":0.5350619380915891,"d":"53.51%"},3.338390151515152,null,2.900869107744107,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F20<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F20<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F20<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F20<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F20<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F20<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN20*Bilans!F20+CO20","v":2.4407638888888887},2.3947117400419287,180.19008487945496,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":36.76294249864854}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R21*Bilans!F21+S21","v":6.741407407407407},{"v":0.38913284300553697,"d":"38.91%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6233030303030307},null,4.118104377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC21*Bilans!F21+AD21","v":3.5481481481481483},3.4142557651991616,198.30990722317517,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":19.903899505431326},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ21*Bilans!F21+AK21","v":6.701037037037037},{"v":0.3914771722352639,"d":"39.15%"},2.6233030303030307,null,4.077734006734007,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU21*Bilans!F21+AV21","v":3.0061111111111107},2.8926729559748425,168.01486033161808,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":23.492805675110223},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB21*Bilans!F21+BC21","v":6.741407407407407},{"v":0.38913284300553697,"d":"38.91%"},2.6233030303030307,null,4.118104377104377,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W21<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W21<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W21<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W21<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W21<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM21*Bilans!F21+BN21","v":3.5481481481481483},3.4142557651991616,198.30990722317517,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":19.903899505431326},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F21<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F21*BT21+BU21","v":2.8595777777777776},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.911634919088722},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC21*Bilans!F21+CD21","v":6.7085185185185185},{"v":0.3910405886279569,"d":"39.10%"},2.6233030303030307,null,4.085215488215487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F21<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F21<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F21<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F21<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F21<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F21<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN21*Bilans!F21+CO21","v":2.8595777777777776},2.751669182389937,159.82495096901087,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":24.696647428140402}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R22*Bilans!F22+S22","v":6.701851851851852},{"v":0.4139148810570475,"d":"41.39%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.7739962121212125},null,3.9278556397306392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC22*Bilans!F22+AD22","v":3.424537037037037},3.424537037037037,211.2923785774411,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":21.07977440485701},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":6.636759259259259},{"v":0.41797451192026863,"d":"41.80%"},2.7739962121212125,null,3.8627630471380465,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU22*Bilans!F22+AV22","v":2.913402777777778},2.913402777777778,179.75562711489903,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":24.778059776849855},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB22*Bilans!F22+BC22","v":6.701851851851852},{"v":0.4139148810570475,"d":"41.39%"},2.7739962121212125,null,3.9278556397306392,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W22<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W22<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W22<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W22<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W22<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM22*Bilans!F22+BN22","v":3.424537037037037},3.424537037037037,211.2923785774411,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":21.07977440485701},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F22<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F22*BT22+BU22","v":2.771319444444444},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.004361885569997},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC22*Bilans!F22+CD22","v":6.609629629629629},{"v":0.41969011390380334,"d":"41.97%"},2.7739962121212125,null,3.835633417508417,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F22<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F22<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F22<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F22<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F22<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F22<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN22*Bilans!F22+CO22","v":2.771319444444444},2.771319444444444,170.98915003156566,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":26.048411101264996}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R23*Bilans!F23+S23","v":6.591481481481481},{"v":0.4846360724739104,"d":"48.46%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.1944696969696973},null,3.397011784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC23*Bilans!F23+AD23","v":3.07962962962963},3.07962962962963,221.08941077441082,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.274501721970154},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":6.457407407407407},{"v":0.49469849049717135,"d":"49.47%"},3.1944696969696973,null,3.26293771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU23*Bilans!F23+AV23","v":2.654722222222222},2.654722222222222,190.5849217171717,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":31.639982116868172},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB23*Bilans!F23+BC23","v":6.591481481481481},{"v":0.4846360724739104,"d":"48.46%"},3.1944696969696973,null,3.397011784511784,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W23<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W23<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W23<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W23<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W23<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM23*Bilans!F23+BN23","v":3.07962962962963},3.07962962962963,221.08941077441082,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.274501721970154},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F23<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F23*BT23+BU23","v":2.5250555555555554},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2973716135905113},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC23*Bilans!F23+CD23","v":6.333703703703703},{"v":0.5043604573895201,"d":"50.44%"},3.1944696969696973,null,3.139234006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F23<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F23<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F23<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F23<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F23<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F23<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN23*Bilans!F23+CO23","v":2.5250555555555554},2.477412997903564,177.85573131313132,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":33.90446554831277}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R24*Bilans!F24+S24","v":6.558888888888888},{"v":0.5059753900174027,"d":"50.60%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.318636363636364},null,3.2402525252525245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC24*Bilans!F24+AD24","v":2.977777777777778},2.9215932914046125,218.4501863922242,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":29.943238127544095},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ24*Bilans!F24+AK24","v":6.404444444444444},{"v":0.5181770866191409,"d":"51.82%"},3.318636363636364,null,3.08580808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU24*Bilans!F24+AV24","v":2.578333333333333},2.529685534591195,189.14688713550603,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.58214961509079},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB24*Bilans!F24+BC24","v":6.558888888888888},{"v":0.5059753900174027,"d":"50.60%"},3.318636363636364,null,3.2402525252525245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W24<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W24<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W24<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W24<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W24<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM24*Bilans!F24+BN24","v":2.977777777777778},2.9215932914046125,218.4501863922242,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":29.943238127544095},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F24<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F24*BT24+BU24","v":2.452333333333333},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.3951528523696783},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC24*Bilans!F24+CD24","v":6.252222222222223},{"v":0.5307930917491962,"d":"53.08%"},3.318636363636364,null,2.9335858585858587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F24<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F24<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F24<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F24<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F24<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F24<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN24*Bilans!F24+CO24","v":2.452333333333333},2.406062893081761,179.90350984562608,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":36.35896795877767}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R25*Bilans!F25+S25","v":6.671185185185185},{"v":0.43333016208206365,"d":"43.33%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.890825757575758},null,3.780359427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC25*Bilans!F25+AD25","v":3.3287037037037037},3.3287037037037037,214.7128880471381,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":22.672201714502467},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":6.586925925925926},{"v":0.43887327565011197,"d":"43.89%"},2.890825757575758,null,3.696100168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU25*Bilans!F25+AV25","v":2.8415277777777774},2.8415277777777774,183.28835785353536,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":26.559318690596278},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB25*Bilans!F25+BC25","v":6.671185185185185},{"v":0.43333016208206365,"d":"43.33%"},2.890825757575758,null,3.780359427609427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W25<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W25<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W25<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W25<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W25<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM25*Bilans!F25+BN25","v":3.3287037037037037},3.3287037037037037,214.7128880471381,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":22.672201714502467},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F25<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F25*BT25+BU25","v":2.702894444444444},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.0804186707110763},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC25*Bilans!F25+CD25","v":6.532962962962963},{"v":0.442498415185359,"d":"44.25%"},2.890825757575758,null,3.642137205387205,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F25<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F25<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F25<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F25<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F25<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F25<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN25*Bilans!F25+CO25","v":2.702894444444444},2.702894444444444,174.34602893838385,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":27.921564592839225}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12163.653611585683},null,{"$f":"F26/F28","v":3817.5215205788845},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R26*Bilans!F26+S26","v":5.802395833333334},{"v":0.7262112535149894,"d":"72.62%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.213765151515152},null,1.5886306818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.49971875},2.169567216981132,208.8295229033019,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":51.90767039552819},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ26*Bilans!F26+AK26","v":5.352125},{"v":0.7873069391158002,"d":"78.73%"},4.213765151515152,null,1.138359848484848,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU26*Bilans!F26+AV26","v":2.0927479166666667},1.8163472484276728,174.83068805015722,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":62.002009856588515},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB26*Bilans!F26+BC26","v":5.561583333333333},{"v":0.7576556708698337,"d":"75.77%"},4.213765151515152,null,1.3478181818181811,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W26<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W26<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W26<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W26<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W26<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.424490740740741},1.2363504542278128,119.0036766212439,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":91.08839618644966},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F26<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F26*BT26+BU26","v":2.0927479166666667},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.617865015668611},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC26*Bilans!F26+CD26","v":3.4910625000000004},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.7227026515151516,0.1715099502532285,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.08249004974678},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F26<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F26<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F26<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F26<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F26<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F26<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN26*Bilans!F26+CO26","v":1.6475625},1.2123573113207549,116.48630930171419,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":92.72556226492006}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":3.993161701025276},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R27*Bilans!F27+S27","v":5.57625},{"v":0.7894683214118319,"d":"78.95%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.402272727272727},null,1.1739772727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC27*Bilans!F27+AD27","v":2.431875},2.1106839622641504,212.71089210977698,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":55.863632280025975},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ27*Bilans!F27+AK27","v":5.1225000000000005},{"v":0.8593992634988242,"d":"85.94%"},4.402272727272727,null,0.7202272727272732,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU27*Bilans!F27+AV27","v":2.038125},1.499752358490566,151.14231586620926,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":78.61996152881157},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB27*Bilans!F27+BC27","v":5.325},{"v":0.8267178830559112,"d":"82.67%"},4.402272727272727,null,0.9227272727272728,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W27<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W27<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W27<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W27<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W27<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM27*Bilans!F27+BN27","v":1.2698611111111116},0.9344261006289312,94.16976346483709,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":126.1849092698835},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F27<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F27*BT27+BU27","v":2.038125},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.708811321965726},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC27*Bilans!F27+CD27","v":3.3762500000000006},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.0260227272727267,0.23306659783169836,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.54511522035013},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F27<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F27<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F27<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F27<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F27<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F27<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN27*Bilans!F27+CO27","v":1.61625},1.1893160377358492,119.57991804756124,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":98.91213191050683}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.186269820881377},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R28*Bilans!F28+S28","v":5.979791666666666},{"v":0.6799390624356656,"d":"67.99%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.0658939393939395},null,1.913897727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC28*Bilans!F28+AD28","v":2.5529375},2.2157570754716978,205.41196111406515,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":48.951646172920825},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ28*Bilans!F28+AK28","v":5.53225},{"v":0.7349439991674164,"d":"73.49%"},4.0658939393939395,null,1.4663560606060608,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU28*Bilans!F28+AV28","v":2.1355958333333334},1.853536006289308,171.8322239663236,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":58.51785775706516},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB28*Bilans!F28+BC28","v":5.747166666666667},{"v":0.7074605932303929,"d":"70.75%"},4.0658939393939395,null,1.6812727272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W28<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W28<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W28<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W28<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W28<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM28*Bilans!F28+BN28","v":1.5457870370370375},1.3416264849755417,124.37560525570169,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":80.84586699673994},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F28<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F28*BT28+BU28","v":2.1355958333333334},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.549779984426944},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC28*Bilans!F28+CD28","v":3.5811250000000006},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.48476893939393895,0.11922813202210543,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.58586277706881},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F28<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F28<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F28<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F28<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F28<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F28<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN28*Bilans!F28+CO28","v":1.672125},1.230431603773585,113.92057162354985,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":88.03858671782277}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R29*Bilans!F29+S29","v":6.5122222222222215},{"v":0.5369012811961968,"d":"53.69%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.496420454545455},null,3.0158017676767663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC29*Bilans!F29+AD29","v":2.8319444444444444},2.778511530398323,219.60723656375075,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":33.281899282179324},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ29*Bilans!F29+AK29","v":6.328611111111111},{"v":0.5524783231516323,"d":"55.25%"},3.496420454545455,null,2.832190656565656,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU29*Bilans!F29+AV29","v":2.468958333333333},2.422374213836478,191.4589524656947,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":38.17500218623668},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB29*Bilans!F29+BC29","v":6.5122222222222215},{"v":0.5369012811961968,"d":"53.69%"},3.496420454545455,null,3.0158017676767663,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W29<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W29<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W29<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W29<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W29<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM29*Bilans!F29+BN29","v":2.8319444444444444},2.778511530398323,219.60723656375075,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":33.281899282179324},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F29<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F29*BT29+BU29","v":2.348208333333333},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.5457017988727184},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC29*Bilans!F29+CD29","v":6.135555555555555},{"v":0.5698620806032071,"d":"56.99%"},3.496420454545455,null,2.6391351010101003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F29<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F29<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F29<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F29<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F29<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F29<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN29*Bilans!F29+CO29","v":2.348208333333333},2.30390251572327,182.0952187006861,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":40.13804415681202}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12166.427035762885},null,{"$f":"F30/F32","v":4309.5865911737565},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R30*Bilans!F30+S30","v":6.617999999999999},{"v":0.46742870683260535,"d":"46.74%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.093443181818182},null,3.5245568181818174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC30*Bilans!F30+AD30","v":3.1625},3.1625,219.37083750000002,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":25.66277915918074},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ30*Bilans!F30+AK30","v":6.5005},{"v":0.47587772968512915,"d":"47.59%"},3.093443181818182,null,3.4070568181818177,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU30*Bilans!F30+AV30","v":2.716875},2.716875,188.45949221590908,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":29.872018068887634},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB30*Bilans!F30+BC30","v":6.617999999999999},{"v":0.46742870683260535,"d":"46.74%"},3.093443181818182,null,3.5245568181818174,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W30<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W30<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W30<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W30<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W30<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM30*Bilans!F30+BN30","v":3.1625},3.1625,219.37083750000002,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":25.66277915918074},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F30<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F30*BT30+BU30","v":2.5842249999999996},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.22187368035984},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC30*Bilans!F30+CD30","v":6.3999999999999995},{"v":0.48335049715909095,"d":"48.34%"},3.093443181818182,null,3.3065568181818175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F30<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F30<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F30<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F30<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F30<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F30<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN30*Bilans!F30+CO30","v":2.5842249999999996},2.5842249999999996,179.25805613863633,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":31.405368762746704}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":3.993161701025276},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R31*Bilans!F31+S31","v":6.6396296296296295},{"v":0.45349542589390307,"d":"45.35%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.011041666666667},null,3.6285879629629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC31*Bilans!F31+AD31","v":3.2300925925925927},3.2300925925925927,217.6715351430977,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":24.409425515003846},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ31*Bilans!F31+AK31","v":6.535648148148148},{"v":0.4607104908974995,"d":"46.07%"},3.011041666666667,null,3.5246064814814813,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU31*Bilans!F31+AV31","v":2.7675694444444443},2.7675694444444443,186.5027309027778,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.488789939390905},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB31*Bilans!F31+BC31","v":6.6396296296296295},{"v":0.45349542589390307,"d":"45.35%"},3.011041666666667,null,3.6285879629629627,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W31<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W31<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W31<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W31<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W31<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM31*Bilans!F31+BN31","v":3.2300925925925927},3.2300925925925927,217.6715351430977,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":24.409425515003846},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F31<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F31*BT31+BU31","v":2.6324861111111106},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.162807384428584},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC31*Bilans!F31+CD31","v":6.454074074074074},{"v":0.4665334844485252,"d":"46.65%"},3.011041666666667,null,3.4430324074074075,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F31<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F31<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F31<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F31<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F31<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F31<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN31*Bilans!F31+CO31","v":2.6324861111111106},2.6324861111111106,177.39964927398992,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":29.95066306814286}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R37*Bilans!F37+S37","v":6.593111111111111},{"v":0.4835746447930041,"d":"48.36%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.188261363636364},null,3.404849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC37*Bilans!F37+AD37","v":3.084722222222222},3.084722222222222,220.99538901515157,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.172960026196233},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":6.460055555555555},{"v":0.4935346664154467,"d":"49.35%"},3.188261363636364,null,3.271794191919191,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU37*Bilans!F37+AV37","v":2.6585416666666664},2.6585416666666664,190.4630003977273,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":31.52895239045103},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB37*Bilans!F37+BC37","v":6.593111111111111},{"v":0.4835746447930041,"d":"48.36%"},3.188261363636364,null,3.404849747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W37<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W37<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W37<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W37<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W37<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM37*Bilans!F37+BN37","v":3.084722222222222},3.084722222222222,220.99538901515157,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.172960026196233},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F37<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F37*BT37+BU37","v":2.5286916666666666},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.292630185554944},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC37*Bilans!F37+CD37","v":6.337777777777777},{"v":0.5030566667729186,"d":"50.31%"},3.188261363636364,null,3.1495164141414134,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F37<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F37<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F37<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F37<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F37<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F37<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN37*Bilans!F37+CO37","v":2.5286916666666666},2.480980503144654,177.74217966260724,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":33.7854463306423}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R44*Bilans!F44+S44","v":6.727037037037037},{"v":0.39810234843062575,"d":"39.81%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6780492424242426},null,4.048987794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC44*Bilans!F44+AD44","v":3.5032407407407407},3.3710429769392034,200.22922678435296,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.615067131486352},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":6.677685185185185},{"v":0.4010445488454058,"d":"40.10%"},2.6780492424242426,null,3.9996359427609423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU44*Bilans!F44+AV44","v":2.9724305555555555},2.9724305555555555,176.55291726641414,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.379613408575864},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB44*Bilans!F44+BC44","v":6.727037037037037},{"v":0.39810234843062575,"d":"39.81%"},2.6780492424242426,null,4.048987794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W44<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W44<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W44<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W44<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W44<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM44*Bilans!F44+BN44","v":3.5032407407407407},3.3710429769392034,200.22922678435296,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.615067131486352},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F44<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F44*BT44+BU44","v":2.8275138888888884},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.944652736931292},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC44*Bilans!F44+CD44","v":6.672592592592593},{"v":0.4013506302478605,"d":"40.14%"},2.6780492424242426,null,3.99454335016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F44<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F44<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F44<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F44<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F44<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F44<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN44*Bilans!F44+CO44","v":2.8275138888888884},2.8275138888888884,167.94532836489896,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":24.577873002079585}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R61*Bilans!F61+S61","v":6.050208333333334},{"v":0.6623237992681194,"d":"66.23%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A08'!$C$39+'251.A08'!$C$40)","v":4.00719696969697},null,2.0430113636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC61*Bilans!F61+AD61","v":2.5740625},2.2340919811320754,203.96447390651804,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":47.81215203163592},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ61*Bilans!F61+AK61","v":5.603750000000001},{"v":0.7150920311750113,"d":"71.51%"},4.00719696969697,null,1.5965530303030304,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU61*Bilans!F61+AV61","v":2.152604166666667},1.8682979559748427,170.56880956975417,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":57.173292468122675},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB61*Bilans!F61+BC61","v":5.820833333333334},{"v":0.6884232446150843,"d":"68.84%"},4.00719696969697,null,1.8136363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W61<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W61<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W61<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W61<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W61<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM61*Bilans!F61+BN61","v":1.5939351851851857},1.3834154437456327,126.30079941236266,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":77.21234133785322},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F61<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F61*BT61+BU61","v":2.152604166666667},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.8678948227257632},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC61*Bilans!F61+CD61","v":3.6168750000000007},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.39032196969696953,0.09740523678986666,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.19895839957378},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F61<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F61<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F61<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F61<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F61<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F61<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN61*Bilans!F61+CO61","v":1.681875},1.2376061320754719,112.86839015420837,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":86.2170754992626}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R71*Bilans!F71+S71","v":6.747333333333333},{"v":0.3854452039414001,"d":"38.54%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.600727272727273},null,4.146606060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC71*Bilans!F71+AD71","v":3.566666666666667},3.4320754716981132,197.4853667238422,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":19.615849627667547},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ71*Bilans!F71+AK71","v":6.710666666666667},{"v":0.3875512526416561,"d":"38.76%"},2.600727272727273,null,4.109939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU71*Bilans!F71+AV71","v":3.02},2.906037735849057,167.2165815437393,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":23.16662152494953},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB71*Bilans!F71+BC71","v":6.747333333333333},{"v":0.3854452039414001,"d":"38.54%"},2.600727272727273,null,4.146606060606059,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W71<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W71<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W71<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W71<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W71<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM71*Bilans!F71+BN71","v":3.566666666666667},3.4320754716981132,197.4853667238422,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":19.615849627667547},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F71<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F71*BT71+BU71","v":2.8728},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.898233956985487},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC71*Bilans!F71+CD71","v":6.723333333333333},{"v":0.38682111146166687,"d":"38.68%"},2.600727272727273,null,4.12260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F71<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F71<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F71<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F71<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F71<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F71<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN71*Bilans!F71+CO71","v":2.8728},2.7643924528301884,159.06615743670667,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":24.3536608901934}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R77*Bilans!F77+S77","v":6.533555555555555},{"v":0.5227089137351544,"d":"52.27%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.4151477272727275},null,3.1184078282828276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC77*Bilans!F77+AD77","v":2.8986111111111112},2.84392033542977,219.2298039736993,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.713969482075175},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ77*Bilans!F77+AK77","v":6.363277777777777},{"v":0.5366963138399069,"d":"53.67%"},3.4151477272727275,null,2.94813005050505,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU77*Bilans!F77+AV77","v":2.518958333333333},2.471430817610063,190.51563678816467,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.493840768114524},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB77*Bilans!F77+BC77","v":6.533555555555555},{"v":0.5227089137351544,"d":"52.27%"},3.4151477272727275,null,3.1184078282828276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W77<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W77<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W77<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W77<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W77<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM77*Bilans!F77+BN77","v":2.8986111111111112},2.84392033542977,219.2298039736993,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.713969482075175},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F77<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F77*BT77+BU77","v":2.395808333333333},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.4752556770865395},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC77*Bilans!F77+CD77","v":6.188888888888889},{"v":0.5518192018932594,"d":"55.18%"},3.4151477272727275,null,2.7737411616161616,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F77<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F77<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F77<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F77<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F77<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F77<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN77*Bilans!F77+CO77","v":2.395808333333333},2.350604402515723,181.20146895934818,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":38.36970722540346}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R94*Bilans!F94+S94","v":7.5916250000000005},{"v":0.2620636077735184,"d":"26.21%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.9894886363636366},null,5.6021363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC94*Bilans!F94+AD94","v":4.495000000000001},4.325377358490567,185.4348256003431,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":11.596559397548075},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ94*Bilans!F94+AK94","v":7.833375},{"v":0.25397592179151857,"d":"25.40%"},1.9894886363636366,null,5.843886363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU94*Bilans!F94+AV94","v":3.524125},3.3911391509433964,145.3827596816038,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.791340968886919},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB94*Bilans!F94+BC94","v":7.5916250000000005},{"v":0.2620636077735184,"d":"26.21%"},1.9894886363636366,null,5.6021363636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W94<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W94<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W94<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W94<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W94<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM94*Bilans!F94+BN94","v":3.810277777777778},3.666493710691824,157.18758514150946,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.680507703661368},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F94<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F94*BT94+BU94","v":3.3164750000000005},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.510510862173816},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC94*Bilans!F94+CD94","v":7.856875000000001},{"v":0.25321627700117877,"d":"25.32%"},1.9894886363636366,null,5.867386363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F94<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F94<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F94<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F94<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F94<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F94<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN94*Bilans!F94+CO94","v":3.3164750000000005},3.1913250000000004,136.8164545568182,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":15.717451357835834}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R104*Bilans!F104+S104","v":8.128916666666667},{"v":0.2137067725860821,"d":"21.37%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.737204545454546},null,6.391712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC104*Bilans!F104+AD104","v":4.911083333333333},4.7257594339622635,173.98613700771867,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.115012895546842},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ104*Bilans!F104+AK104","v":8.463333333333333},{"v":0.20526245121558243,"d":"20.53%"},1.737204545454546,null,6.726128787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU104*Bilans!F104+AV104","v":3.7486666666666664},3.607207547169811,132.80492062435675,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.941469299601236},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB104*Bilans!F104+BC104","v":8.128916666666667},{"v":0.2137067725860821,"d":"21.37%"},1.737204545454546,null,6.391712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W104<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W104<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W104<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W104<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W104<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM104*Bilans!F104+BN104","v":5.25388888888889},5.055628930817612,186.13079233276164,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.520276857987657},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F104<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F104*BT104+BU104","v":3.5115},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3710797413150813},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC104*Bilans!F104+CD104","v":8.463333333333333},{"v":0.20526245121558243,"d":"20.53%"},1.737204545454546,null,6.726128787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F104<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F104<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F104<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F104<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F104<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F104<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN104*Bilans!F104+CO104","v":3.7486666666666664},3.607207547169811,132.80492062435675,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.941469299601236}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F116<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F116<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F116<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F116<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F116<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F116<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F116<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F116*BT116+BU116","v":3.5781666666666663},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3269029330554494},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F119<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F119<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F119<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F119<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F119<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F119<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F119<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F119*BT119+BU119","v":3.8586341666666666},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.1577703798804215},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F136<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F136<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F136<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F136<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F136<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F136<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F136<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F136*BT136+BU136","v":4.471323333333333},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.8620989561541974},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F142<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F142<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F142<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F142<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F142<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F142<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F142<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F142*BT142+BU142","v":3.1420183333333336},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.6499038606165275},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F152<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F152<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F152<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F152<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F152<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F152<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F152<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F152*BT152+BU152","v":3.7352499999999997},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.2290466532703053},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F169<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F169<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F169<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F169<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F169<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F169<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F169<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F169*BT169+BU169","v":4.037045833333333},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.062410697168926},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F175<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F175<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F175<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F175<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F175<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F175<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F175<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F175*BT175+BU175","v":4.241631666666667},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9629348246004168},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F185<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F185<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F185<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F185<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F185<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F185<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F185<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F185*BT185+BU185","v":4.732530833333334},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.759322190356127},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F201<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F201<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F201<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F201<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F201<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F201<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F201<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F201*BT201+BU201","v":4.561063333333332},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8254617187135256},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F211<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F211<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F211<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F211<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F211<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F211<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F211<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F211*BT211+BU211","v":4.267271666666666},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.9511404855392556},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F217<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F217<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F217<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F217<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F217<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F217<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F217<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F217*BT217+BU217","v":4.663623333333334},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.785317105718495},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F234<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F234<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F234<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F234<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F234<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F234<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F234<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F234*BT234+BU234","v":4.4430125},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.8739642329675883},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F244<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F244<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F244<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F244<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F244<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F244<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F244<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F244*BT244+BU244","v":3.8677149999999996},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.152704248277835},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"R250*Bilans!F250+S250","v":9.485611111111112},{"v":0.15684202175437442,"d":"15.68%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.4877424242424246},null,7.997868686868687,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.06333333333333317},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"AC250*Bilans!F250+AD250","v":5.027722222222222},4.837996855345912,149.1528041429388,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.455660451354884},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":4.636666666666663},{"$f":"AJ250*Bilans!F250+AK250","v":9.445555555555558},{"v":0.1575071381976452,"d":"15.75%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":7.957813131313133},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.9833333333333334},{"$f":"AU250*Bilans!F250+AV250","v":3.945111111111111},3.7962389937106917,117.03597750028587,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.50163092417008},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.7366666666666669},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":2.843333333333332},{"$f":"BB250*Bilans!F250+BC250","v":9.485611111111112},{"v":0.15684202175437442,"d":"15.68%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":7.997868686868687},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W250<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W250<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W250<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W250<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W250<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":4.456666666666668},{"$f":"BM250*Bilans!F250+BN250","v":5.45851851851852},5.252536687631029,161.93284105965316,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":6.8672460495369},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.0999999999999998},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F250<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7940000000000014},{"$f":"Bilans!F250*BT250+BU250","v":3.6956666666666664},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.252921397572267},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.5333333333333338},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.636666666666663},{"$f":"CC250*Bilans!F250+CD250","v":9.445555555555558},{"v":0.1575071381976452,"d":"15.75%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":7.957813131313133},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10666666666666662},{"$f":"IF(Bilans!F250<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F250<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F250<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F250<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F250<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F250<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.9833333333333334},{"$f":"CN250*Bilans!F250+CO250","v":3.945111111111111},3.7962389937106917,117.03597750028587,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.50163092417008}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R260*Bilans!F260+S260","v":10.681700000000001},{"v":0.09859470785634229,"d":"9.86%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.0531590909090915},null,9.62854090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC260*Bilans!F260+AD260","v":5.5527999999999995},5.34326037735849,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ260*Bilans!F260+AK260","v":10.681700000000001},{"v":0.09859470785634229,"d":"9.86%"},1.0531590909090915,null,9.62854090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU260*Bilans!F260+AV260","v":5.5527999999999995},5.34326037735849,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB260*Bilans!F260+BC260","v":10.681700000000001},{"v":0.09859470785634229,"d":"9.86%"},1.0531590909090915,null,9.62854090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W260<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W260<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W260<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W260<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W260<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM260*Bilans!F260+BN260","v":4.368333333333333},4.203490566037735,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F260<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F260*BT260+BU260","v":4.079244999999999},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.041075373415401},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC260*Bilans!F260+CD260","v":10.537375},{"v":0.09994510880642395,"d":"9.99%"},1.0531590909090915,null,9.48421590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F260<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F260<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F260<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F260<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F260<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F260<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN260*Bilans!F260+CO260","v":4.363725},4.199056132075471,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A08'!$C$39+'251.A08'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W277<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W277<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W277<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W277<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W277<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.6768518518518514},1.6135744234800835,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F277<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F277*BT277+BU277","v":4.446751666666666},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8723884614562258},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F277<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F277<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F277<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F277<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F277<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R286*Bilans!F286+S286","v":10.490016666666667},{"v":0.11207156414663239,"d":"11.21%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.1756325757575763},null,9.31438409090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC286*Bilans!F286+AD286","v":5.364733333333334},5.162290566037736,120.48176092247,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.289593238391855},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ286*Bilans!F286+AK286","v":10.490016666666667},{"v":0.11207156414663239,"d":"11.21%"},1.1756325757575763,null,9.31438409090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU286*Bilans!F286+AV286","v":5.364733333333334},5.162290566037736,120.48176092247,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.289593238391855},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB286*Bilans!F286+BC286","v":10.490016666666667},{"v":0.11207156414663239,"d":"11.21%"},1.1756325757575763,null,9.31438409090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W286<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W286<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W286<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W286<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W286<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM286*Bilans!F286+BN286","v":4.26787037037037},4.106818658280923,95.84829397131696,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":6.649043832911165},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F286<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F286*BT286+BU286","v":3.963330833333333},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.100769999214358},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC286*Bilans!F286+CD286","v":10.3068125},{"v":0.11406364244596245,"d":"11.41%"},1.1756325757575763,null,9.131179924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F286<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F286<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F286<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F286<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F286<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F286<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN286*Bilans!F286+CO286","v":4.2362375},4.076379481132075,95.13787955023584,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.6986936322091015}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"R292*Bilans!F292+S292","v":10.8513},{"v":0.08706749002842566,"d":"8.71%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A08'!$C$39+'251.A08'!$C$40)","v":0.9447954545454553},null,9.906504545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AC292*Bilans!F292+AD292","v":5.7192},5.5033811320754715,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"AJ292*Bilans!F292+AK292","v":10.8513},{"v":0.08706749002842566,"d":"8.71%"},0.9447954545454553,null,9.906504545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.20800000000000002},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"AU292*Bilans!F292+AV292","v":5.7192},5.5033811320754715,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.2119999999999999},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":8.090000000000002},{"$f":"BB292*Bilans!F292+BC292","v":10.8513},{"v":0.08706749002842566,"d":"8.71%"},0.9447954545454553,null,9.906504545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W292<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W292<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W292<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W292<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W292<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.01},{"$f":"BM292*Bilans!F292+BN292","v":4.457222222222222},4.289025157232704,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.1282},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F292<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.5119999999999996},{"$f":"Bilans!F292*BT292+BU292","v":4.181805},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.9910173983789075},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.2549999999999999},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":7.420000000000002},{"$f":"CC292*Bilans!F292+CD292","v":10.741375},{"v":0.0879585206312465,"d":"8.80%"},0.9447954545454553,null,9.796579545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.14100000000000001},{"$f":"IF(Bilans!F292<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F292<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F292<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F292<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F292<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F292<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.6399999999999997},{"$f":"CN292*Bilans!F292+CO292","v":4.476525},4.307599528301886,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R309*Bilans!F309+S309","v":6.527481481481481},{"v":0.5267403497876371,"d":"52.67%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.438287878787879},null,3.0891936026936024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC309*Bilans!F309+AD309","v":2.8796296296296298},2.8252969951083164,219.36325036528814,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":32.15300137971353},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ309*Bilans!F309+AK309","v":6.353407407407407},{"v":0.5411722652602438,"d":"54.12%"},3.438287878787879,null,2.9151195286195284,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU309*Bilans!F309+AV309","v":2.504722222222222},2.457463312368973,190.80370693348584,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":36.96567013822375},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB309*Bilans!F309+BC309","v":6.527481481481481},{"v":0.5267403497876371,"d":"52.67%"},3.438287878787879,null,3.0891936026936024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W309<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W309<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W309<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W309<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W309<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM309*Bilans!F309+BN309","v":2.8796296296296298},2.8252969951083164,219.36325036528814,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":32.15300137971353},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F309<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F309*BT309+BU309","v":2.382255555555555},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.4950265903299473},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC309*Bilans!F309+CD309","v":6.173703703703704},{"v":0.5569246669102689,"d":"55.69%"},3.438287878787879,null,2.735415824915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F309<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F309<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F309<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F309<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F309<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F309<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN309*Bilans!F309+CO309","v":2.382255555555555},2.3373073375262052,181.474491195121,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":38.86599623563612}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R315*Bilans!F315+S315","v":7.040066666666666},{"v":0.326447494040604,"d":"32.64%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.2982121212121216},null,4.741854545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC315*Bilans!F315+AD315","v":3.9480000000000004},3.799018867924529,191.01743160205837,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":15.485169448824015},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ315*Bilans!F315+AK315","v":7.1086},{"v":0.3233002449444506,"d":"32.33%"},2.2982121212121216,null,4.810387878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU315*Bilans!F315+AV315","v":3.2460666666666667},3.1235735849056603,157.05555153893653,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.833700987027548},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB315*Bilans!F315+BC315","v":7.040066666666666},{"v":0.326447494040604,"d":"32.64%"},2.2982121212121216,null,4.741854545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W315<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W315<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W315<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W315<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W315<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM315*Bilans!F315+BN315","v":3.557037037037037},3.4228092243186583,172.10133711454165,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":17.18718370019622},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F315<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F315*BT315+BU315","v":3.076706666666667},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.7061554492123308},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC315*Bilans!F315+CD315","v":7.150333333333334},{"v":0.32141328439869304,"d":"32.14%"},2.2982121212121216,null,4.8521212121212125,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F315<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F315<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F315<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F315<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F315<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F315<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN315*Bilans!F315+CO315","v":3.076706666666667},2.960604528301887,148.86134884994857,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":19.870418472551997}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R325*Bilans!F325+S325","v":7.502891666666667},{"v":0.27178258645126424,"d":"27.18%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.0391553030303036},null,5.463736363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC325*Bilans!F325+AD325","v":4.407},4.240698113207547,186.85942303430537,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.15699257015759},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ325*Bilans!F325+AK325","v":7.716775},{"v":0.26424967723308035,"d":"26.42%"},2.0391553030303036,null,5.677619696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU325*Bilans!F325+AV325","v":3.479391666666667},3.3480938679245287,147.52827759103778,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.398055576770219},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB325*Bilans!F325+BC325","v":7.502891666666667},{"v":0.27178258645126424,"d":"27.18%"},2.0391553030303036,null,5.463736363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W325<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W325<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W325<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W325<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W325<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM325*Bilans!F325+BN325","v":3.769537037037037},3.62729035639413,159.83061398846965,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":14.212850472162133},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F325<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F325*BT325+BU325","v":3.2779016666666667},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.5400537777860652},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC325*Bilans!F325+CD325","v":7.7432083333333335},{"v":0.2633475964029084,"d":"26.33%"},2.0391553030303036,null,5.7040530303030295,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F325<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F325<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F325<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F325<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F325<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F325<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN325*Bilans!F325+CO325","v":3.2779016666666667},3.1542072641509433,138.98498166474275,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.34456176690815}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16249999999999998},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.6075},{"$f":"R342*Bilans!F342+S342","v":6.341354166666667},{"v":0.5936441139884148,"d":"59.36%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.764507575757576},null,2.576846590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.048750000000000016},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.0412500000000002},{"$f":"AC342*Bilans!F342+AD342","v":2.66140625},2.6111910377358494,223.18324561535164,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":38.29747644945906},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16500000000000004},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.1850000000000005},{"$f":"AJ342*Bilans!F342+AK342","v":5.899375000000001},{"v":0.6381197289132451,"d":"63.81%"},3.764507575757576,null,2.134867424242425,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.52875},{"$f":"AU342*Bilans!F342+AV342","v":2.2229270833333334},1.9293329402515722,164.90359428137506,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":51.83243658281585},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":7.449999999999999},{"$f":"BB342*Bilans!F342+BC342","v":6.125416666666666},{"v":0.6145716741594573,"d":"61.46%"},3.764507575757576,null,2.3609090909090904,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W342<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W342<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W342<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W342<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W342<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.6587500000000004},{"$f":"BM342*Bilans!F342+BN342","v":1.79300925925926},1.5561967155835084,133.01096272949624,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":64.26053099285119},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.03925000000000001},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F342<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.52875},{"$f":"Bilans!F342*BT342+BU342","v":2.2229270833333334},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.745532894017737},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08250000000000002},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":4.407500000000001},{"$f":"CC342*Bilans!F342+CD342","v":3.764687500000001},{"v":0.9999522073897436,"d":"100.00%"},3.764507575757576,null,1.7992424242496696E-4,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.022499999999999992},{"$f":"IF(Bilans!F342<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F342<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F342<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F342<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F342<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F342<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":1.8975},{"$f":"CN342*Bilans!F342+CO342","v":1.7221875},1.2672700471698115,108.31587505896228,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":78.91137922502101}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R352*Bilans!F352+S352","v":6.724074074074074},{"v":0.39995649833504426,"d":"40.00%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.6893371212121218},null,4.034736952861952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC352*Bilans!F352+AD352","v":3.4939814814814816},3.3621331236897274,200.6108422789213,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.763972853185987},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":6.6728703703703705},{"v":0.40302553053534784,"d":"40.30%"},2.6893371212121218,null,3.9835332491582487,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU352*Bilans!F352+AV352","v":2.965486111111111},2.965486111111111,176.94381650883838,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.541246963700658},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB352*Bilans!F352+BC352","v":6.724074074074074},{"v":0.39995649833504426,"d":"40.00%"},2.6893371212121218,null,4.034736952861952,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W352<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W352<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W352<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W352<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W352<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM352*Bilans!F352+BN352","v":3.4939814814814816},3.3621331236897274,200.6108422789213,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.763972853185987},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F352<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F352*BT352+BU352","v":2.8209027777777775},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.9515538703488806},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC352*Bilans!F352+CD352","v":6.665185185185185},{"v":0.40349023267796896,"d":"40.35%"},2.6893371212121218,null,3.975848063973063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F352<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F352<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F352<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F352<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F352<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F352<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN352*Bilans!F352+CO352","v":2.8209027777777775},2.8209027777777775,168.31685760732321,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":24.747836564607205}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R358*Bilans!F358+S358","v":6.512814814814814},{"v":0.5365057932922712,"d":"53.65%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.4941628787878787},null,3.0186519360269357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC358*Bilans!F358+AD358","v":2.8337962962962964},2.7803284416491967,219.6001978495649,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":33.23734951508221},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":6.329574074074074},{"v":0.5520375996704051,"d":"55.20%"},3.4941628787878787,null,2.8354111952861953,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU358*Bilans!F358+AV358","v":2.4703472222222222},2.4237368972746336,191.43533339575,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":38.127384323657104},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB358*Bilans!F358+BC358","v":6.512814814814814},{"v":0.5365057932922712,"d":"53.65%"},3.4941628787878787,null,3.0186519360269357,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W358<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W358<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W358<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W358<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W358<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM358*Bilans!F358+BN358","v":2.8337962962962964},2.7803284416491967,219.6001978495649,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":33.23734951508221},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F358<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F358*BT358+BU358","v":2.3495305555555555},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.543706419114512},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC358*Bilans!F358+CD358","v":6.137037037037037},{"v":0.5693566549624184,"d":"56.94%"},3.4941628787878787,null,2.642874158249158,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F358<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F358<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F358<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F358<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F358<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F358<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN358*Bilans!F358+CO358","v":2.3495305555555555},2.305199790356394,182.07285242342292,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":40.08795617994181}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R369*Bilans!F369+S369","v":6.573703703703703},{"v":0.49624946860002367,"d":"49.62%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A08'!$C$39+'251.A08'!$C$40)","v":3.26219696969697},null,3.3115067340067332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC369*Bilans!F369+AD369","v":3.024074074074074},3.024074074074074,222.01652188552194,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":28.404444914546573},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ369*Bilans!F369+AK369","v":6.428518518518518},{"v":0.5074570385540024,"d":"50.75%"},3.26219696969697,null,3.166321548821548,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU369*Bilans!F369+AV369","v":2.6130555555555555},2.5637526205450736,188.22139466361736,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.50445934845425},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB369*Bilans!F369+BC369","v":6.573703703703703},{"v":0.49624946860002367,"d":"49.62%"},3.26219696969697,null,3.3115067340067332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W369<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W369<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W369<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W369<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W369<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM369*Bilans!F369+BN369","v":3.024074074074074},3.024074074074074,222.01652188552194,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":28.404444914546573},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F369<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F369*BT369+BU369","v":2.4853888888888886},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.349997478805068},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC369*Bilans!F369+CD369","v":6.289259259259259},{"v":0.5186933524634486,"d":"51.87%"},3.26219696969697,null,3.0270622895622887,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F369<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F369<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F369<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F369<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F369<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F369<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN369*Bilans!F369+CO369","v":2.4853888888888886},2.438494758909853,179.0254179454927,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":35.22547880847053}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"R370*Bilans!F370+S370","v":7.8769833333333334},{"v":0.23229262702284317,"d":"23.23%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A08'!$C$39+'251.A08'!$C$40)","v":1.829765151515152},null,6.047218181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"AC370*Bilans!F370+AD370","v":4.7780000000000005},4.597698113207548,179.48493894339626,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.934201610321818},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.3179999999999998},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.144000000000001},{"$f":"AJ370*Bilans!F370+AK370","v":8.20835},{"v":0.22291509883413257,"d":"22.29%"},1.829765151515152,null,6.378584848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.12199999999999997},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.8760000000000003},{"$f":"AU370*Bilans!F370+AV370","v":3.6679833333333334},3.5295688679245285,137.78730946603775,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.94052098404236},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.242},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.306},{"$f":"BB370*Bilans!F370+BC370","v":7.8769833333333334},{"v":0.23229262702284317,"d":"23.23%"},1.829765151515152,null,6.047218181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W370<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W370<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W370<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W370<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W370<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.22},{"$f":"BM370*Bilans!F370+BN370","v":3.9412962962962963},3.792568134171908,148.05427482180295,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":12.04314817404667},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F370<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.7576},{"$f":"Bilans!F370*BT370+BU370","v":3.4405233333333336},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.4199941999990036},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.31000000000000016},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.21},{"$f":"CC370*Bilans!F370+CD370","v":8.222416666666668},{"v":0.22253374229172104,"d":"22.25%"},1.829765151515152,null,6.392651515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.10520000000000004},{"$f":"IF(Bilans!F370<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F370<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F370<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F370<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F370<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F370<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.7576},{"$f":"CN370*Bilans!F370+CO370","v":3.4405233333333336},3.3106922641509438,129.24280460792457,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.796045163899768}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$5,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$5,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$6,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$6,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"R371*Bilans!F371+S371","v":6.775925925925925},{"v":0.3677429874034138,"d":"36.77%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A08'!$C$39+'251.A08'!$C$40)","v":2.4917992424242428},null,4.2841266835016825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$10,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$10,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$11,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$11,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"AC371*Bilans!F371+AD371","v":3.656018518518519},3.5180555555555557,193.23559785353538,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":18.26701604278075},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$27,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$27,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$16,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$16,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.05777777777777783},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$28,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$28,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$17,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$17,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.664444444444444},{"$f":"AJ371*Bilans!F371+AK371","v":6.757129629629629},{"v":0.3687659374622391,"d":"36.88%"},2.4917992424242428,null,4.2653303872053865,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$21,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$21,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$22,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$22,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":2.953333333333333},{"$f":"AU371*Bilans!F371+AV371","v":3.0870138888888885},2.970522798742138,163.16136567145512,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.634029302835142},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$16,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$16,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$5,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$5,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$5,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$5,0))))))","v":0.03555555555555559},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$17,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$17,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$6,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$6,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$6,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$6,0))))))","v":6.7188888888888885},{"$f":"BB371*Bilans!F371+BC371","v":6.775925925925925},{"v":0.3677429874034138,"d":"36.77%"},2.4917992424242428,null,4.2841266835016825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A08'!$O$3,'251.A08'!$N$21,IF(Bilans!W371<='251.A08'!$P$3,'251.A08'!$O$21,IF(Bilans!W371<='251.A08'!$Q$3,'251.A08'!$P$10,IF(Bilans!W371<='251.A08'!$R$3,'251.A08'!$Q$10,IF(Bilans!W371<='251.A08'!$S$3,'251.A08'!$R$10,IF(Bilans!W371<='251.A08'!$U$3,'251.A08'!$S$10,0))))))","v":0.1111111111111111},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$22,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$22,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$11,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$11,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$11,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$11,0))))))","v":3.477777777777778},{"$f":"BM371*Bilans!F371+BN371","v":3.656018518518519},3.5180555555555557,193.23559785353538,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":18.26701604278075},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$32,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$32,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$32,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$32,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$32,'251.A08'!$V$32))))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$N$33,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$O$33,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$33,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$V$3,'251.A08'!$S$33,IF(Bilans!F371<='251.A08'!$W$3,'251.A08'!$V$33,'251.A08'!$V$33))))))))","v":2.809333333333333},{"$f":"Bilans!F371*BT371+BU371","v":2.936597222222222},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.8352701720964335},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$57,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$57,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$27,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$27,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$16,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$16,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$58,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$58,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$28,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$28,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$17,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$17,0))))))","v":6.652222222222222},{"$f":"CC371*Bilans!F371+CD371","v":6.794814814814814},{"v":0.3667206995827677,"d":"36.67%"},2.4917992424242428,null,4.303015572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$62,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$62,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$32,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$32,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$21,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$21,0))))))","v":0.07933333333333333},{"$f":"IF(Bilans!F371<='251.A08'!$O$3,'251.A08'!$D$63,IF(Bilans!F371<='251.A08'!$P$3,'251.A08'!$E$63,IF(Bilans!F371<='251.A08'!$Q$3,'251.A08'!$P$33,IF(Bilans!F371<='251.A08'!$R$3,'251.A08'!$Q$33,IF(Bilans!F371<='251.A08'!$S$3,'251.A08'!$R$22,IF(Bilans!F371<='251.A08'!$U$3,'251.A08'!$S$22,0))))))","v":2.809333333333333},{"$f":"CN371*Bilans!F371+CO371","v":2.936597222222222},2.825782232704402,155.21122691716695,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":22.742154908102503}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.7524444642723855},{"$f":"SUM(AF7:AF372)/229","v":3.6378628618529394},{"$f":"SUM(AG7:AG372)/Z373","v":3.407423268678126},{"$f":"SUM(AH7:AH372)","v":4364.436811897641},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.194958597628113},{"$f":"SUM(AX7:AX372)/229","v":3.0913636070460537},{"$f":"SUM(AY7:AY372)/AR373","v":2.8541242460935163},{"$f":"SUM(AZ7:AZ372)","v":5216.30448659812},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12163.653611585683},{"$f":"SUM(BK7:BK372)","v":3.993161701025276},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.5259765734831245},{"$f":"SUM(BP7:BP372)/229","v":3.4184037200413986},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.186269820881377},{"$f":"SUM(BR7:BR372)","v":4969.916461688859},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1243.609230982118},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":940.1558088720396},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12166.427035762885},{"$f":"SUM(CL7:CL372)","v":3.993161701025276},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.932370335087522},{"$f":"SUM(CQ7:CQ372)/229","v":2.8231076875634242},{"$f":"SUM(CR7:CR372)/CK373","v":2.630559788215964},{"$f":"SUM(CS7:CS372)","v":5927.321145302587}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.4071485780332003},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-151-A04","index":58,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5771.764793456592},null,null,"COP",{"$f":"K13","v":3.276260332826591},{"$f":"L13","v":2.760749568231571},{"$f":"M13","v":3.0830300878347647},{"$f":"N13","v":2.7399209588921547},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.990857275491748},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9826047430448186},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9863913618304407},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9865668884874472},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.276260332826591},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.009142724508252043},{"$f":"1-L3","v":0.017395256955181404},{"$f":"1-M3","v":0.013608638169559262},{"$f":"1-N3","v":0.013433111512552776}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.990857275491748},null,null,"COP-Inst",{"$f":"K14","v":3.2854874180328983},{"$f":"L14","v":2.7784527770531344},{"$f":"M14","v":3.0968264760597237},{"$f":"N14","v":2.7535369758792516}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.009142724508252043},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.2854874180328983},{"$nulls":10},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R7*Bilans!F7+S7","v":4.046708333333334},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.8001387210518087,"d":"80.01%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":0.8087803030303036},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC7*Bilans!F7+AD7","v":3.2648657407407407},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.4024483752620545},{"$f":"AF7*Z7","v":174.9797065594387},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":35.47034538341265},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ7*Bilans!F7+AK7","v":3.884226851851852},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.8336094038275105,"d":"83.36%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":0.6462988215488217},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU7*Bilans!F7+AV7","v":2.7263888888888888},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.0062106918238993},{"$f":"AX7*AR7","v":146.12016714551172},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":42.47593434909461},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB7*Bilans!F7+BC7","v":4.046708333333334},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.8001387210518087,"d":"80.01%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":0.8087803030303036},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W7<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W7<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W7<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W7<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W7<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM7*Bilans!F7+BN7","v":3.2648657407407407},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.4024483752620545},{"$f":"BP7*BJ7","v":174.9797065594387},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":35.47034538341265},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F7<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F7*BT7+BU7","v":2.5424870370370374},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.2747645869341038},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC7*Bilans!F7+CD7","v":3.768625},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.8591802130227949,"d":"85.92%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":0.5306969696969697},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F7<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F7<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F7<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F7<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F7<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F7<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN7*Bilans!F7+CO7","v":2.5424870370370374},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":1.8708866876310277},{"$f":"CQ7*CK7","v":136.2639909263103},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":45.548281571379526}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R8*Bilans!F8+S8","v":4.387166666666667},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5313103300604726,"d":"53.13%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":2.056219696969697},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC8*Bilans!F8+AD8","v":3.96},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.885283018867925},{"$f":"AF8*Z8","v":198.40727547169817},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":15.377939049586779},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ8*Bilans!F8+AK8","v":4.530499999999999},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5145010417607263,"d":"51.45%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":2.199553030303029},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU8*Bilans!F8+AV8","v":3.2070833333333333},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.1465723270440256},{"$f":"AX8*AR8","v":160.68400666094917},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.98816847177767},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB8*Bilans!F8+BC8","v":4.387166666666667},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5313103300604726,"d":"53.13%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":2.056219696969697},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W8<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W8<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W8<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W8<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W8<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM8*Bilans!F8+BN8","v":3.5288425925925924},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.4622606568832985},{"$f":"BP8*BJ8","v":176.80506170827778},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":17.256830543870677},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F8<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F8*BT8+BU8","v":2.9439166666666665},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.8282208548570464},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC8*Bilans!F8+CD8","v":4.467833333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.5217175296818675,"d":"52.17%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":2.136886363636363},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F8<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F8<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F8<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F8<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F8<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F8<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN8*Bilans!F8+CO8","v":2.9439166666666665},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.8883710691823903},{"$f":"CQ8*CK8","v":147.4986073356204},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":20.68558506627689}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12036.839682080019},null,{"$f":"F9/F11","v":3697.935474763193},{"$nulls":9},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R9*Bilans!F9+S9","v":4.385633333333334},{"v":0.5309813240062767,"d":"53.10%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.3286893939393942},null,2.0569439393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC9*Bilans!F9+AD9","v":3.964},3.8892075471698115,198.39696252487136,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":15.346121800752222},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ9*Bilans!F9+AK9","v":4.5343},{"v":0.5135719722866582,"d":"51.36%"},2.3286893939393942,null,2.2056106060606058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU9*Bilans!F9+AV9","v":3.208916666666667},3.1483710691823905,160.60527741223558,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.957184974632707},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB9*Bilans!F9+BC9","v":4.385633333333334},{"v":0.5309813240062767,"d":"53.10%"},2.3286893939393942,null,2.0569439393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W9<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W9<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W9<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W9<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W9<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM9*Bilans!F9+BN9","v":3.5302685185185187},3.4636596785464717,176.6888372783178,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":17.2315580242916},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F9<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F9*BT9+BU9","v":2.945683333333333},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.826524636036202},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC9*Bilans!F9+CD9","v":4.4713666666666665},{"v":0.520800365422815,"d":"52.08%"},2.3286893939393942,null,2.1426772727272723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F9<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F9<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F9<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F9<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F9<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F9<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN9*Bilans!F9+CO9","v":2.945683333333333},2.8901044025157234,147.4305312546598,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":20.651244527817024}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":130.8070912066884},{"$nulls":11},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":4.285583333333333},{"v":0.6476806488279062,"d":"64.77%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.7756893939393943},null,1.509893939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC10*Bilans!F10+AD10","v":3.5568240740740737},3.0870548567435354,190.59532813804714,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":23.39965309313385},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":4.153435185185185},{"v":0.6682876390704138,"d":"66.83%"},2.7756893939393943,null,1.377745791245791,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.953888888888889},2.563752620545073,158.28655292929295,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":28.175890352445478},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":4.285583333333333},{"v":0.6476806488279062,"d":"64.77%"},2.7756893939393943,null,1.509893939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W10<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W10<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W10<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W10<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W10<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM10*Bilans!F10+BN10","v":3.5568240740740737},3.0870548567435354,190.59532813804714,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":23.39965309313385},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F10<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F10*BT10+BU10","v":2.7260037037037037},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":3.054304915402597},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":4.07575},{"v":0.6810254294152963,"d":"68.10%"},2.7756893939393943,null,1.300060606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F10<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F10<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F10<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F10<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F10<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F10<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN10*Bilans!F10+CO10","v":2.7260037037037037},2.365965478686233,146.07513882962962,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":30.531304610320756}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.2550161473141523},{"$nulls":11},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":4.344791666666667},{"v":0.6124844706959309,"d":"61.25%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6611174242424247},null,1.683674242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC11*Bilans!F11+AD11","v":3.629189814814815},3.14986285814116,185.81184175759168,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":21.91169423132033},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":4.220162037037037},{"v":0.6305723336895347,"d":"63.06%"},2.6611174242424247,null,1.559044612794612,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU11*Bilans!F11+AV11","v":3.010277777777778},2.61269392033543,154.12400194873263,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":26.416730747136604},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":4.344791666666667},{"v":0.6124844706959309,"d":"61.25%"},2.6611174242424247,null,1.683674242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W11<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W11<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W11<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W11<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W11<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM11*Bilans!F11+BN11","v":3.629189814814815},3.14986285814116,185.81184175759168,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":21.91169423132033},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F11<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F11*BT11+BU11","v":2.7714907407407408},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":3.004176196310362},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":4.151875},{"v":0.6409435313544903,"d":"64.09%"},2.6611174242424247,null,1.4907575757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F11<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F11<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F11<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F11<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F11<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F11<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN11*Bilans!F11+CO11","v":2.7714907407407408},2.405444793850454,141.8982817732355,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":28.692752373544064}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":4.400791666666667},{"v":0.5800669473209452,"d":"58.01%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.552753787878788},null,1.8480378787878786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC12*Bilans!F12+AD12","v":3.6976342592592593},3.6278675751222926,204.57446314271655,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":18.185884556954072},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":4.283273148148148},{"v":0.5959820211285051,"d":"59.60%"},2.552753787878788,null,1.7305193602693603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU12*Bilans!F12+AV12","v":3.0636111111111113},3.0058071278826,169.49664417571952,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":21.949505774033746},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.411738636363637},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.14101515151515098,0.055240404376141417,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":53.2747359355215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":3.1149913372057854},null,{"$f":"IF(Bilans!W12<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W12<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W12<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W12<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W12<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W12<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM12*Bilans!F12+BN12","v":3.6976342592592593},2.7209006813417194,144.95526530526064,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":26.552925117984238},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F12<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F12*BT12+BU12","v":2.814512962962963},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.9582548104033983},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":4.223875},{"v":0.6043630050318223,"d":"60.44%"},2.552753787878788,null,1.6711212121212116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":3.1149913372057854},null,{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F12<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F12<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F12<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F12<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F12<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F12<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN12*Bilans!F12+CO12","v":2.814512962962963},2.4427848357791753,137.7479706755416,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":30.65305078319568}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11914.990309048193},null,{"$f":"F13/F15","v":4535.434551523849},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.276260332826591},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.760749568231571},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.0830300878347647},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.7399209588921547},{"$nulls":3},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R13*Bilans!F13+S13","v":4.376433333333334},{"v":0.5290024462981133,"d":"52.90%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.31514393939394},null,2.061289393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC13*Bilans!F13+AD13","v":3.9879999999999995},3.9127547169811323,198.32615404459696,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":15.156558653232427},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ13*Bilans!F13+AK13","v":4.557099999999999},{"v":0.5080300935669484,"d":"50.80%"},2.31514393939394,null,2.2419560606060593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU13*Bilans!F13+AV13","v":3.2199166666666668},3.159163522012579,160.12880863693545,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":18.772024920652477},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB13*Bilans!F13+BC13","v":4.376433333333334},{"v":0.5290024462981133,"d":"52.90%"},2.31514393939394,null,2.061289393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W13<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W13<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W13<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W13<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W13<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM13*Bilans!F13+BN13","v":3.538824074074074},3.472053808525507,175.98830703398772,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":17.080350603443335},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F13<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F13*BT13+BU13","v":2.956283333333333},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.816389896647674},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC13*Bilans!F13+CD13","v":4.492566666666666},{"v":0.5153276759522635,"d":"51.53%"},2.31514393939394,null,2.177422727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F13<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F13<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F13<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F13<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F13<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F13<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN13*Bilans!F13+CO13","v":2.956283333333333},2.900504402515723,147.0181303325329,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.446063213074158}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":252.65646423851376},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2854874180328983},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.7784527770531344},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.0968264760597237},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.7535369758792516},{"$nulls":3},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.155791666666667},{"v":0.7283437043410573,"d":"72.83%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.026844696969697},null,1.1289469696969703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC14*Bilans!F14+AD14","v":3.3981898148148146},2.9493722921034236,199.87279336651102,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.88316217272692},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":4.007162037037037},{"v":0.7553586975004877,"d":"75.54%"},3.026844696969697,null,0.9803173400673395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.830277777777778},2.45646750524109,166.46966657995046,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":32.27742824490645},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.155791666666667},{"v":0.7283437043410573,"d":"72.83%"},3.026844696969697,null,1.1289469696969703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W14<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W14<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W14<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W14<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W14<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM14*Bilans!F14+BN14","v":3.3981898148148146},2.9493722921034236,199.87279336651102,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.88316217272692},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F14<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F14*BT14+BU14","v":2.6262907407407408},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.1702683874518627},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.908875},{"v":0.7743518779622518,"d":"77.44%"},3.026844696969697,null,0.8820303030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F14<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F14<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F14<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F14<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F14<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F14<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN14*Bilans!F14+CO14","v":2.6262907407407408},2.27942215234102,154.4716731996506,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":34.784453399705946}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.6270890195174146},{"$nulls":4},{"$f":"F11","v":3.2550161473141523},{"$f":"F15","v":2.6270890195174146},{"$f":"F28","v":3.0198094187994293},{"$nulls":4},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":4.245625},{"v":0.6719885443571592,"d":"67.20%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.853011363636364},null,1.3926136363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC15*Bilans!F15+AD15","v":3.5079861111111112},3.044667190775681,193.62837787664378,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":24.43853760496139},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":4.108402777777778},{"v":0.6944332184439689,"d":"69.44%"},2.853011363636364,null,1.255391414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.9158333333333335},2.5307232704402516,160.9436470411664,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":29.401560615285902},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":4.245625},{"v":0.6719885443571592,"d":"67.20%"},2.853011363636364,null,1.3926136363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W15<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W15<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W15<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W15<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W15<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM15*Bilans!F15+BN15","v":3.5079861111111112},3.044667190775681,193.62837787664378,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":24.43853760496139},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F15<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F15*BT15+BU15","v":2.6953055555555556},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":3.0890918821676023},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":4.024375},{"v":0.708932781770179,"d":"70.89%"},2.853011363636364,null,1.171363636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F15<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F15<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F15<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F15<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F15<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F15<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN15*Bilans!F15+CO15","v":2.6953055555555556},2.3393218029350105,148.77129671383648,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":31.807173148649}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.3748672090991434},{"$f":"F19","v":3.3748672090991434},{"$f":"F19","v":3.3748672090991434},{"$nulls":4},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.246208333333334},{"v":0.6716303939611008,"d":"67.16%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.851882575757576},null,1.3943257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC16*Bilans!F16+AD16","v":3.508699074074074},3.0452859888190074,193.5852313348739,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.423163389514972},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.109060185185185},{"v":0.6940474091958448,"d":"69.40%"},2.851882575757576,null,1.2571776094276088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.916388888888889},2.5312054507337525,160.90573907852107,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":29.383437544023582},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.246208333333334},{"v":0.6716303939611008,"d":"67.16%"},2.851882575757576,null,1.3943257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W16<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W16<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W16<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W16<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W16<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM16*Bilans!F16+BN16","v":3.508699074074074},3.0452859888190074,193.5852313348739,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.423163389514972},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F16<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F16*BT16+BU16","v":2.6957537037037036},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":3.0885783445975528},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.025125},{"v":0.7085202511120962,"d":"70.85%"},2.851882575757576,null,1.173242424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F16<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F16<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F16<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F16<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F16<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F16<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN16*Bilans!F16+CO16","v":2.6957537037037036},2.339710761705101,148.7326480088749,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":31.788338323718676}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":768.4023261601802},{"$nulls":9},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.042916666666667},{"v":0.8027039434851453,"d":"80.27%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.245265151515152},null,0.7976515151515149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC17*Bilans!F17+AD17","v":3.2602314814814815},2.3990382599580715,175.15378335953883,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":35.60664347282771},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":3.8799537037037037},{"v":0.8364185243801505,"d":"83.64%"},3.245265151515152,null,0.6346885521885519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.722777777777778},2.0035534591194972,146.27943805031452,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":42.635098959396046},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.042916666666667},{"v":0.8027039434851453,"d":"80.27%"},3.245265151515152,null,0.7976515151515149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W17<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W17<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W17<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W17<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W17<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM17*Bilans!F17+BN17","v":3.2602314814814815},2.3990382599580715,175.15378335953883,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":35.60664347282771},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F17<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F17*BT17+BU17","v":2.5395740740740744},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.2785208341141114},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":3.7637500000000004},{"v":0.8622424846270744,"d":"86.22%"},3.245265151515152,null,0.5184848484848485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F17<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F17<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F17<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F17<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F17<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F17<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN17*Bilans!F17+CO17","v":2.5395740740740744},1.8687431865828097,136.43694005241096,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":45.71077535603082}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5771.764793456592},{"$nulls":5},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.238916666666667},{"v":0.6761143588359662,"d":"67.61%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.8659924242424246},null,1.3729242424242427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC18*Bilans!F18+AD18","v":3.499787037037037},3.037551013277428,194.1221533105267,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":24.615791304029937},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.100842592592593},{"v":0.6988789156207325,"d":"69.89%"},2.8659924242424246,null,1.2348501683501683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.9094444444444445},2.525178197064989,161.3777108481037,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":29.610473393556504},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.238916666666667},{"v":0.6761143588359662,"d":"67.61%"},2.8659924242424246,null,1.3729242424242427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W18<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W18<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W18<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W18<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W18<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM18*Bilans!F18+BN18","v":3.499787037037037},3.037551013277428,194.1221533105267,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":24.615791304029937},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F18<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F18*BT18+BU18","v":2.690151851851852},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":3.0950098619512527},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.01575},{"v":0.7136879597192118,"d":"71.37%"},2.8659924242424246,null,1.149757575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F18<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F18<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F18<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F18<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F18<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F18<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN18*Bilans!F18+CO18","v":2.690151851851852},2.3348487770789657,149.21424209168418,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":32.02422467451006}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3748672090991434},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6216.267024804138},{"$nulls":5},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.037666666666667},{"v":0.8062637436863473,"d":"80.63%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.2554242424242426},null,0.7822424242424248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC19*Bilans!F19+AD19","v":3.253814814814815},2.394316561844864,175.3928300910997,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":35.79600485521786},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":3.874037037037037},{"v":0.8403183065369129,"d":"84.03%"},3.2554242424242426,null,0.6186127946127944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.717777777777778},1.9998742138364785,146.49842204688397,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":42.856178993533035},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.037666666666667},{"v":0.8062637436863473,"d":"80.63%"},3.2554242424242426,null,0.7822424242424248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W19<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W19<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W19<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W19<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W19<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM19*Bilans!F19+BN19","v":3.253814814814815},2.394316561844864,175.3928300910997,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":35.79600485521786},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F19<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F19*BT19+BU19","v":2.535540740740741},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.2837360401456257},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.757},{"v":0.8664956727240465,"d":"86.65%"},3.2554242424242426,null,0.5015757575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F19<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F19<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F19<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F19<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F19<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F19<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN19*Bilans!F19+CO19","v":2.535540740740741},1.8657752620545076,136.67516181467508,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":45.93638313027617}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6966.781731216344},{"$nulls":5},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.994791666666667},{"v":0.8356856702619415,"d":"83.57%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.338390151515152},null,0.656401515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC20*Bilans!F20+AD20","v":3.201412037037037},2.355756027253669,177.25886227070237,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":37.370869046500026},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.825717592592593},{"v":0.8726180306614866,"d":"87.26%"},3.338390151515152,null,0.48732744107744086,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.6769444444444446},1.9698270440251575,148.219635927673,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":44.692578603299786},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.994791666666667},{"v":0.8356856702619415,"d":"83.57%"},3.338390151515152,null,0.656401515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W20<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W20<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W20<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W20<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W20<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM20*Bilans!F20+BN20","v":3.201412037037037},2.355756027253669,177.25886227070237,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":37.370869046500026},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F20<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F20*BT20+BU20","v":2.502601851851852},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.3269561058891073},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.7018750000000002},{"v":0.901810609897728,"d":"90.18%"},3.338390151515152,null,0.3634848484848483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F20<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F20<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F20<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F20<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F20<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F20<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN20*Bilans!F20+CO20","v":2.502601851851852},1.8415372117400421,138.5664674973795,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":47.80606627916872}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R21*Bilans!F21+S21","v":4.364333333333334},{"v":0.6010776056602071,"d":"60.11%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6233030303030307},null,1.741030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC21*Bilans!F21+AD21","v":3.653074074074074},3.1705925925925924,184.15724131986534,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":21.433533843209805},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ21*Bilans!F21+AK21","v":4.242185185185185},{"v":0.6183848454952622,"d":"61.84%"},2.6233030303030307,null,1.618882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU21*Bilans!F21+AV21","v":3.028888888888889},2.628846960167715,152.69107900133412,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":25.850498209309276},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB21*Bilans!F21+BC21","v":4.364333333333334},{"v":0.6010776056602071,"d":"60.11%"},2.6233030303030307,null,1.741030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W21<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W21<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W21<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W21<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W21<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM21*Bilans!F21+BN21","v":3.653074074074074},3.1705925925925924,184.15724131986534,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":21.433533843209805},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F21<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F21*BT21+BU21","v":2.786503703703704},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.987990470122568},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC21*Bilans!F21+CD21","v":4.1770000000000005},{"v":0.6280351999767849,"d":"62.80%"},2.6233030303030307,null,1.5536969696969698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F21<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F21<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F21<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F21<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F21<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F21<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN21*Bilans!F21+CO21","v":2.786503703703704},2.4184749126484975,140.472058490007,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":28.09911456221938}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.286458333333334},{"v":0.6471534298022755,"d":"64.72%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.7739962121212125},null,1.5124621212121214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC22*Bilans!F22+AD22","v":3.5578935185185183},3.087983053808525,190.5271507913252,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.377222906966878},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.154421296296296},{"v":0.6677214500595438,"d":"66.77%"},2.7739962121212125,null,1.3804250841750836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU22*Bilans!F22+AV22","v":2.9547222222222222},2.564475890985325,158.22699680293505,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":28.14940410848701},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.286458333333334},{"v":0.6471534298022755,"d":"64.72%"},2.7739962121212125,null,1.5124621212121214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W22<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W22<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W22<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W22<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W22<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM22*Bilans!F22+BN22","v":3.5578935185185183},3.087983053808525,190.5271507913252,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.377222906966878},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F22<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F22*BT22+BU22","v":2.726675925925926},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":3.053551921026531},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.076875},{"v":0.6804221890838479,"d":"68.04%"},2.7739962121212125,null,1.3028787878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F22<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F22<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F22<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F22<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F22<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F22<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN22*Bilans!F22+CO22","v":2.726675925925926},2.3665489168413694,146.0149924650594,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":30.503687317889067}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.069166666666667},{"v":0.7850427270865526,"d":"78.50%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.1944696969696973},null,0.8746969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC23*Bilans!F23+AD23","v":3.292314814814815},2.857480782669462,205.14114309764312,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.39490062218199},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.909537037037037},{"v":0.8170966707072622,"d":"81.71%"},3.1944696969696973,null,0.7150673400673395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.747777777777778},2.0219496855345915,145.1576060606061,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":41.541767452119245},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.069166666666667},{"v":0.7850427270865526,"d":"78.50%"},3.1944696969696973,null,0.8746969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W23<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W23<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W23<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W23<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W23<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM23*Bilans!F23+BN23","v":3.292314814814815},2.857480782669462,205.14114309764312,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.39490062218199},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F23<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F23*BT23+BU23","v":2.559740740740741},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.2526913288954824},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.7975000000000003},{"v":0.841203343507491,"d":"84.12%"},3.1944696969696973,null,0.603030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F23<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F23<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F23<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F23<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F23<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F23<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN23*Bilans!F23+CO23","v":2.559740740740741},1.883582809224319,135.22412222222226,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":44.59340105729351}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R24*Bilans!F24+S24","v":4.005000000000001},{"v":0.8286233117693791,"d":"82.86%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.318636363636364},null,0.686363636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC24*Bilans!F24+AD24","v":3.2138888888888886},2.364937106918239,176.8284974271012,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":36.991243183782515},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ24*Bilans!F24+AK24","v":3.8372222222222225},{"v":0.8648538373455125,"d":"86.49%"},3.318636363636364,null,0.5185858585858587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU24*Bilans!F24+AV24","v":2.6866666666666665},1.9769811320754718,147.82067650085764,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":44.25027746447101},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB24*Bilans!F24+BC24","v":4.005000000000001},{"v":0.8286233117693791,"d":"82.86%"},3.318636363636364,null,0.686363636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W24<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W24<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W24<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W24<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W24<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM24*Bilans!F24+BN24","v":3.2138888888888886},2.364937106918239,176.8284974271012,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":36.991243183782515},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F24<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F24*BT24+BU24","v":2.5104444444444445},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.3165627425268283},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC24*Bilans!F24+CD24","v":3.7150000000000003},{"v":0.8933072311268812,"d":"89.33%"},3.318636363636364,null,0.3963636363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F24<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F24<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F24<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F24<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F24<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F24<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN24*Bilans!F24+CO24","v":2.5104444444444445},1.8473081761006291,138.12491169811324,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":47.35645344298969}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":4.226083333333333},{"v":0.6840437183938851,"d":"68.40%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.890825757575758},null,1.3352575757575753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC25*Bilans!F25+AD25","v":3.4841018518518516},3.0239374563242483,195.05441226230863,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":24.95720989875179},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":4.086379629629629},{"v":0.7074295634734674,"d":"70.74%"},2.890825757575758,null,1.1955538720538712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.897222222222222},2.514570230607966,162.19846657137413,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":30.012699943534738},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":4.226083333333333},{"v":0.6840437183938851,"d":"68.40%"},2.890825757575758,null,1.3352575757575753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W25<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W25<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W25<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W25<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W25<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM25*Bilans!F25+BN25","v":3.4841018518518516},3.0239374563242483,195.05441226230863,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":24.95720989875179},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F25<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F25*BT25+BU25","v":2.6802925925925924},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":3.106394628197771},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.99925},{"v":0.722841972263739,"d":"72.28%"},2.890825757575758,null,1.1084242424242419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F25<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F25<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F25<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F25<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F25<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F25<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN25*Bilans!F25+CO25","v":2.6802925925925924},2.326291684136967,150.0538499071978,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":32.441779477959216}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11970.900071040134},null,{"$f":"F26/F28","v":3964.1243571587197},{"$nulls":9},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.4037604166666666},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.213765151515152},null,-0.8100047348484853,0.19222825803598245,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":77.75126125100455},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":18.502738748995455},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC26*Bilans!F26+AD26","v":2.70728125},1.992150353773585,154.89220260753115,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":67.31191415188124},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.07403125},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.139733901515152,0.27047874300857405,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.21933907045272},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":26.03466092954729},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU26*Bilans!F26+AV26","v":2.1459333333333332},1.5790830188679246,110.88216592228089,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":82.48861370666683},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.229166666666666},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.9845984848484859,0.23366240154472107,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":73.76305920171443},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":22.490940798285582},null,{"$f":"IF(Bilans!W26<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W26<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W26<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W26<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W26<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W26<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM26*Bilans!F26+BN26","v":1.9721203703703702},1.4511829140461217,107.04369120130053,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":85.78504253295277},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F26<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F26*BT26+BU26","v":2.1459333333333332},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.533760883213752},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":2.84484375},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.368921401515152,0.3248689360447452,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":95.92913106395525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":22.490940798285582},null,{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F26<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F26<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F26<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F26<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F26<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F26<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN26*Bilans!F26+CO26","v":1.559989583333333},1.1479168632075472,110.11866722116119,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":124.08897565504816}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":196.7467022465738},{"$nulls":11},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R27*Bilans!F27+S27","v":3.2593750000000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.402272727272727},null,-1.142897727272727,0.2596153846153845,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":74.61461538461539},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":26.163566433566427},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC27*Bilans!F27+AD27","v":2.6081250000000002},1.9191863207547173,143.19934917452835,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":76.09893120761336},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ27*Bilans!F27+AK27","v":2.9331250000000004},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.469147727272727,0.333724832214765,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":67.14600000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":33.63218181818181},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU27*Bilans!F27+AV27","v":2.068},1.521735849056604,102.17847532075476,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":90.9754457640232},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB27*Bilans!F27+BC27","v":3.0899999999999994},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.312272727272728,0.29808982963345393,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":70.73723076923076},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":30.04095104895106},null,{"$f":"IF(Bilans!W27<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W27<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W27<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W27<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W27<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W27<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM27*Bilans!F27+BN27","v":1.8530555555555555},1.3635691823899372,96.45510792452829,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":95.84344696847748},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F27<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F27*BT27+BU27","v":2.068},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.658474652512258},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC27*Bilans!F27+CD27","v":2.714375},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.6878977272727274,0.3834150748580279,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.3947667433238},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":30.04095104895106},null,{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F27<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F27<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F27<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F27<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F27<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F27<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN27*Bilans!F27+CO27","v":1.4956249999999998},1.1005542452830188,110.48988674356345,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":141.87766057307957}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.0198094187994293},{"$nulls":11},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R28*Bilans!F28+S28","v":3.5170208333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.0658939393939395},null,-0.548873106060606,0.13499444752915046,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":80.19041837867852},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":12.514672530412398},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC28*Bilans!F28+AD28","v":2.7850625},2.0493856132075474,164.34108974235784,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":60.423101838558345},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ28*Bilans!F28+AK28","v":3.1845625},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.8813314393939393,0.2167620337694569,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":72.61014686285398},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":20.094944046236936},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU28*Bilans!F28+AV28","v":2.207066666666667},1.6240679245283023,117.92381051525048,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":75.82039410574788},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB28*Bilans!F28+BC28","v":3.338333333333333},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.7275606060606066,0.17894234746542761,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":76.11622431982231},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":16.5888665892686},null,{"$f":"IF(Bilans!W28<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W28<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W28<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W28<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W28<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W28<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM28*Bilans!F28+BN28","v":2.0655185185185183},1.519909853249476,115.68979933584531,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":78.00191102594216},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F28<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F28*BT28+BU28","v":2.207066666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.442095720722303},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC28*Bilans!F28+CD28","v":2.9471875},{"v":1,"d":"100.00%"},4.0658939393939395,null,-1.1187064393939394,0.2751440288579425,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.42994688023298},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":16.5888665892686},null,{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F28<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F28<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F28<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F28<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F28<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F28<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN28*Bilans!F28+CO28","v":1.6104791666666665},1.185069575471698,109.53591791022929,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":110.66356358771523}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R29*Bilans!F29+S29","v":3.9131250000000004},{"v":0.8935110569034863,"d":"89.35%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.496420454545455},null,0.41670454545454527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC29*Bilans!F29+AD29","v":3.101597222222222},2.282307389937107,180.3883890383791,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":40.51782915693894},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ29*Bilans!F29+AK29","v":3.7336805555555554},{"v":0.9364540973766308,"d":"93.65%"},3.496420454545455,null,0.2372601010101003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU29*Bilans!F29+AV29","v":2.5991666666666666},1.9125943396226417,151.1671097984563,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":48.35010696901688},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB29*Bilans!F29+BC29","v":3.9131250000000004},{"v":0.8935110569034863,"d":"89.35%"},3.496420454545455,null,0.41670454545454527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W29<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W29<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W29<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W29<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W29<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM29*Bilans!F29+BN29","v":3.101597222222222},2.282307389937107,180.3883890383791,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":40.51782915693894},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F29<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F29*BT29+BU29","v":2.4398611111111115},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.4125083898059385},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC29*Bilans!F29+CD29","v":3.5968750000000003},{"v":0.9720717162941317,"d":"97.21%"},3.496420454545455,null,0.10045454545454513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F29<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F29<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F29<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F29<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F29<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F29<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN29*Bilans!F29+CO29","v":2.4398611111111115},1.7953694968553464,141.90192464622646,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":51.507024638138645}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12163.831295192127},null,{"$f":"F30/F32","v":4670.216175853524},{"$nulls":9},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R30*Bilans!F30+S30","v":4.1213750000000005},{"v":0.7505852250324665,"d":"75.06%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.093443181818182},null,1.0279318181818184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC30*Bilans!F30+AD30","v":3.356125},2.9128632075471694,202.05446367195538,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.862118234947992},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ30*Bilans!F30+AK30","v":3.968375},{"v":0.7795239063390386,"d":"77.95%"},3.093443181818182,null,0.874931818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU30*Bilans!F30+AV30","v":2.7975},2.428018867924528,168.4226189794168,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":33.42582718901334},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB30*Bilans!F30+BC30","v":4.1213750000000005},{"v":0.7505852250324665,"d":"75.06%"},3.093443181818182,null,1.0279318181818184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W30<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W30<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W30<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W30<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W30<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM30*Bilans!F30+BN30","v":3.356125},2.9128632075471694,202.05446367195538,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":27.862118234947992},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F30<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F30*BT30+BU30","v":2.59985},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.202510341607365},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC30*Bilans!F30+CD30","v":3.864625},{"v":0.8004510610520249,"d":"80.05%"},3.093443181818182,null,0.7711818181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F30<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F30<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F30<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F30<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F30<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F30<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN30*Bilans!F30+CO30","v":2.59985},1.9130971698113208,132.70442003490567,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":42.422591163476206}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":196.7467022465738},{"$nulls":11},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R31*Bilans!F31+S31","v":4.163958333333333},{"v":0.7231200280182118,"d":"72.31%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.011041666666667},null,1.1529166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC31*Bilans!F31+AD31","v":3.4081712962962962},2.9580354647099925,199.33797628208183,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.654414893292884},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ31*Bilans!F31+AK31","v":4.01636574074074},{"v":0.7496930959557829,"d":"74.97%"},3.011041666666667,null,1.0053240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU31*Bilans!F31+AV31","v":2.8380555555555556},2.4632180293501045,165.9929040642272,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":32.0088208213777},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB31*Bilans!F31+BC31","v":4.163958333333333},{"v":0.7231200280182118,"d":"72.31%"},3.011041666666667,null,1.1529166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W31<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W31<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W31<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W31<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W31<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM31*Bilans!F31+BN31","v":3.4081712962962962},2.9580354647099925,199.33797628208183,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.654414893292884},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F31<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F31*BT31+BU31","v":2.632564814814815},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.162712828483045},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC31*Bilans!F31+CD31","v":3.919375},{"v":0.7682453622495083,"d":"76.82%"},3.011041666666667,null,0.9083333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F31<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F31<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F31<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F31<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F31<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F31<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN31*Bilans!F31+CO31","v":2.632564814814815},2.284867575122292,153.97411015897978,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":34.50734099600262}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.072375},{"v":0.7828997485831644,"d":"78.29%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.188261363636364},null,0.8841136363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC37*Bilans!F37+AD37","v":3.296236111111111},2.8608841719077565,204.95920376343628,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.29899590463612},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":3.913152777777778},{"v":0.8147551462191902,"d":"81.48%"},3.188261363636364,null,0.724891414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.7508333333333335},2.0241981132075475,145.01741720840485,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":41.409500922585444},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.072375},{"v":0.7828997485831644,"d":"78.29%"},3.188261363636364,null,0.8841136363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W37<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W37<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W37<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W37<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W37<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM37*Bilans!F37+BN37","v":3.296236111111111},2.8608841719077565,204.95920376343628,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.29899590463612},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F37<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F37*BT37+BU37","v":2.562205555555556},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.2495622740239485},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":3.8016250000000005},{"v":0.8386575118893536,"d":"83.87%"},3.188261363636364,null,0.6133636363636366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F37<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F37<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F37<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F37<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F37<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F37<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN37*Bilans!F37+CO37","v":2.562205555555556},1.8853965408805036,135.07340758207553,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":44.45803936673088}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.336041666666667},{"v":0.6176253477939925,"d":"61.76%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6780492424242426},null,1.657992424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC44*Bilans!F44+AD44","v":3.61849537037037},3.1405808874912644,186.54051195961182,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.127841874577598},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.210300925925925},{"v":0.6360707440015795,"d":"63.61%"},2.6780492424242426,null,1.5322516835016828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU44*Bilans!F44+AV44","v":3.0019444444444447},2.6054612159329142,154.75610612254624,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":26.67254336689256},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.336041666666667},{"v":0.6176253477939925,"d":"61.76%"},2.6780492424242426,null,1.657992424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W44<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W44<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W44<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W44<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W44<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM44*Bilans!F44+BN44","v":3.61849537037037},3.1405808874912644,186.54051195961182,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.127841874577598},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F44<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F44*BT44+BU44","v":2.7647685185185185},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":3.0114805112470537},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.140625},{"v":0.6467741566609492,"d":"64.68%"},2.6780492424242426,null,1.4625757575757574,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F44<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F44<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F44<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F44<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F44<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F44<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN44*Bilans!F44+CO44","v":2.7647685185185185},2.3996104122990913,142.5292233665269,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":28.960649994073037}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R61*Bilans!F61+S61","v":3.561979166666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'151.A04'!$C$39+'151.A04'!$C$40)","v":4.00719696969697},null,-0.4452178030303031,0.11110454674354854,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":81.15292253521127},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":10.143441101152371},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC61*Bilans!F61+AD61","v":2.8159375},2.072104952830189,168.15737272185592,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":57.690273081928886},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ61*Bilans!F61+AK61","v":3.2284375000000005},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.7787594696969697,0.19434020228755078,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":73.55380985915494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":17.742553777208705},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU61*Bilans!F61+AV61","v":2.2313333333333336},1.641924528301887,120.76980455779966,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":73.17164615479415},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB61*Bilans!F61+BC61","v":3.3816666666666664},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.6255303030303039,0.1561017109367617,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":77.04484507042253},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":14.25151856594112},null,{"$f":"IF(Bilans!W61<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W61<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W61<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W61<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W61<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W61<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM61*Bilans!F61+BN61","v":2.1025925925925923},1.5471907756813417,119.20307360675582,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":74.93630242011199},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F61<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F61*BT61+BU61","v":2.2313333333333336},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.7314220996240985},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC61*Bilans!F61+CD61","v":2.9878125},{"v":1,"d":"100.00%"},4.00719696969697,null,-1.0193844696969703,0.2543884110029304,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.04197522536072},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":14.25151856594112},null,{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F61<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F61<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F61<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F61<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F61<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F61<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN61*Bilans!F61+CO61","v":1.6305208333333332},1.199817216981132,109.23372934335747,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":105.45372537991037}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R71*Bilans!F71+S71","v":4.376},{"v":0.5943161043709491,"d":"59.43%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.600727272727273},null,1.7752727272727271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC71*Bilans!F71+AD71","v":3.667333333333333},3.5981383647798744,207.04080675128645,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":18.71053015154269},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ71*Bilans!F71+AK71","v":4.255333333333333},{"v":0.6111688718613364,"d":"61.12%"},2.600727272727273,null,1.6546060606060595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU71*Bilans!F71+AV71","v":3.04},2.638490566037736,151.8216255231561,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":25.515754056584147},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB71*Bilans!F71+BC71","v":4.376},{"v":0.5943161043709491,"d":"59.43%"},2.600727272727273,null,1.7752727272727271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W71<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W71<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W71<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W71<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W71<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM71*Bilans!F71+BN71","v":3.667333333333333},3.5981383647798744,207.04080675128645,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":18.71053015154269},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F71<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F71*BT71+BU71","v":2.7954666666666665},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.9784102278550653},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC71*Bilans!F71+CD71","v":4.192},{"v":0.6204024982650937,"d":"62.04%"},2.600727272727273,null,1.591272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F71<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F71<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F71<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F71<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F71<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F71<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN71*Bilans!F71+CO71","v":2.7954666666666665},2.4262540880503143,139.6093070490566,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":27.747743608228497}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R77*Bilans!F77+S77","v":3.9551250000000002},{"v":0.8634740311046369,"d":"86.35%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.4151477272727275},null,0.5399772727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC77*Bilans!F77+AD77","v":3.1529305555555553},2.3200809748427673,178.84850394060894,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":38.87450640958127},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ77*Bilans!F77+AK77","v":3.781013888888889},{"v":0.9032359646465946,"d":"90.32%"},3.4151477272727275,null,0.36586616161616137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU77*Bilans!F77+AV77","v":2.6391666666666667},1.9420283018867925,149.70548880360207,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":46.44216700634382},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB77*Bilans!F77+BC77","v":3.9551250000000002},{"v":0.8634740311046369,"d":"86.35%"},3.4151477272727275,null,0.5399772727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W77<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W77<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W77<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W77<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W77<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM77*Bilans!F77+BN77","v":3.1529305555555553},2.3200809748427673,178.84850394060894,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":38.87450640958127},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F77<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F77*BT77+BU77","v":2.472127777777778},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.3679677023459837},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC77*Bilans!F77+CD77","v":3.6508750000000005},{"v":0.9354326640251247,"d":"93.54%"},3.4151477272727275,null,0.235727272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F77<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F77<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F77<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F77<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F77<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F77<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN77*Bilans!F77+CO77","v":2.472127777777778},1.8191128930817615,140.2302863367925,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":49.58021191003618}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R94*Bilans!F94+S94","v":4.15525},{"v":0.4787891550120057,"d":"47.88%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.9894886363636366},null,2.165761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC94*Bilans!F94+AD94","v":4.5649999999999995},4.5649999999999995,195.707775,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":10.987841282485315},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ94*Bilans!F94+AK94","v":5.10525},{"v":0.38969465478941023,"d":"38.97%"},1.9894886363636366,null,3.1157613636363632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU94*Bilans!F94+AV94","v":3.484375},3.3528891509433962,143.74293002251287,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.960081647922111},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB94*Bilans!F94+BC94","v":4.15525},{"v":0.4787891550120057,"d":"47.88%"},1.9894886363636366,null,2.165761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W94<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W94<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W94<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W94<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W94<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM94*Bilans!F94+BN94","v":3.744513888888889},3.744513888888889,160.53241657196972,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":13.395462520084095},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F94<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F94*BT94+BU94","v":3.211125},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.5928752420500314},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC94*Bilans!F94+CD94","v":5.00225},{"v":0.39771875383350225,"d":"39.77%"},1.9894886363636366,null,3.0127613636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F94<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F94<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F94<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F94<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F94<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F94<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN94*Bilans!F94+CO94","v":3.211125},3.0899504716981134,132.47039029052317,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.233106619013153}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R104*Bilans!F104+S104","v":4.13125},{"v":0.42050336955026835,"d":"42.05%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.737204545454546},null,2.394045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC104*Bilans!F104+AD104","v":4.984583333333333},4.984583333333333,183.51513886363637,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.641716930231851},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ104*Bilans!F104+AK104","v":5.518583333333333},{"v":0.31479175732682835,"d":"31.48%"},1.737204545454546,null,3.7813787878787872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU104*Bilans!F104+AV104","v":3.6921666666666666},3.5528396226415095,130.80328145969125,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.12420563745908},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB104*Bilans!F104+BC104","v":4.13125},{"v":0.42050336955026835,"d":"42.05%"},1.737204545454546,null,2.394045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W104<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W104<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W104<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W104<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W104<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM104*Bilans!F104+BN104","v":5.000527777777778},5.000527777777778,184.10215822727275,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":8.614162363669692},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F104<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F104*BT104+BU104","v":3.4098333333333337},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.4417752123646044},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC104*Bilans!F104+CD104","v":5.518583333333333},{"v":0.31479175732682835,"d":"31.48%"},1.737204545454546,null,3.7813787878787872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F104<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F104<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F104<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F104<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F104<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F104<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN104*Bilans!F104+CO104","v":3.6921666666666666},3.5528396226415095,130.80328145969125,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.12420563745908}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F116<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F116<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F116<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F116<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F116<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F116<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F116<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F116*BT116+BU116","v":3.485388888888889},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.3888429030604317},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F119<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F119<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F119<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F119<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F119<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F119<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F119<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F119*BT119+BU119","v":3.8013899999999996},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.190263696076411},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F136<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F136<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F136<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F136<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F136<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F136<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F136<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F136*BT136+BU136","v":4.47812},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.859272755448248},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F142<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F142<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F142<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F142<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F142<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F142<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F142<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F142*BT142+BU142","v":3.0353416666666666},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.7430343684410836},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F152<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F152<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F152<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F152<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F152<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F152<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F152<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F152*BT152+BU152","v":3.6634166666666665},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.2727544446107886},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F169<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F169<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F169<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F169<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F169<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F169<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F169<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F169*BT169+BU169","v":3.99845},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":2.082318526335932},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F175<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F175<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F175<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F175<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F175<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F175<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F175<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F175*BT175+BU175","v":4.224419999999999},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.9709324621197486},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F185<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F185<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F185<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F185<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F185<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F185<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F185<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F185*BT185+BU185","v":4.766629999999999},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.7467364808319312},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F201<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F201<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F201<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F201<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F201<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F201<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F201<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F201*BT201+BU201","v":4.577239999999999},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.8190102576285947},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F211<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F211<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F211<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F211<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F211<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F211<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F211<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F211*BT211+BU211","v":4.252739999999999},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.9578075573930942},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F217<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F217<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F217<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F217<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F217<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F217<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F217<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F217*BT217+BU217","v":4.690519999999999},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.7750796311769073},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F234<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F234<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F234<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F234<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F234<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F234<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F234<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F234*BT234+BU234","v":4.4468499999999995},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.8723470572715308},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F244<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F244<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F244<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F244<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F244<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F244<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F244<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F244*BT244+BU244","v":3.8114199999999996},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.1844998744897985},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"R250*Bilans!F250+S250","v":5.512500000000001},{"v":0.2698852470281042,"d":"26.99%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.4877424242424246},null,4.024757575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08333333333333333},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"AC250*Bilans!F250+AD250","v":5.138055555555556},4.944166666666667,152.4259615151515,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.295559444095428},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ250*Bilans!F250+AK250","v":5.819388888888889},{"v":0.2556526901102984,"d":"25.57%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":4.3316464646464645},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7833333333333337},{"$f":"AU250*Bilans!F250+AV250","v":3.9254444444444445},3.7773144654088053,116.4525446152087,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.549234554999654},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB250*Bilans!F250+BC250","v":5.512500000000001},{"v":0.2698852470281042,"d":"26.99%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":4.024757575757576},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W250<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W250<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W250<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W250<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W250<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":4.386666666666667},{"$f":"BM250*Bilans!F250+BN250","v":5.158092592592593},4.963447589098533,153.02038183685914,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.267219240393545},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.11333333333333313},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F250<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.5966666666666685},{"$f":"Bilans!F250*BT250+BU250","v":3.6185555555555555},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.3009309609313466},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC250*Bilans!F250+CD250","v":5.819388888888889},{"v":0.2556526901102984,"d":"25.57%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":4.3316464646464645},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.12666666666666662},{"$f":"IF(Bilans!F250<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F250<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F250<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F250<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F250<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F250<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7833333333333337},{"$f":"CN250*Bilans!F250+CO250","v":3.9254444444444445},3.7773144654088053,116.4525446152087,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.549234554999654}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R260*Bilans!F260+S260","v":6.701675},{"v":0.15714863685706806,"d":"15.71%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.0531590909090915},null,5.648515909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC260*Bilans!F260+AD260","v":5.791824999999999},5.573265566037735,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ260*Bilans!F260+AK260","v":6.701675},{"v":0.15714863685706806,"d":"15.71%"},1.0531590909090915,null,5.648515909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU260*Bilans!F260+AV260","v":5.791824999999999},5.573265566037735,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB260*Bilans!F260+BC260","v":6.701675},{"v":0.15714863685706806,"d":"15.71%"},1.0531590909090915,null,5.648515909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W260<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W260<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W260<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W260<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W260<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM260*Bilans!F260+BN260","v":3.6959166666666663},3.556448113207547,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F260<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F260*BT260+BU260","v":4.045059999999999},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":2.05832460127363},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC260*Bilans!F260+CD260","v":6.418325},{"v":0.164086282777686,"d":"16.41%"},1.0531590909090915,null,5.3651659090909085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F260<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F260<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F260<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F260<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F260<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F260<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN260*Bilans!F260+CO260","v":4.406},4.239735849056603,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'151.A04'!$C$39+'151.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W277<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W277<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W277<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W277<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W277<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.2911759259259257},1.2424523060796644,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F277<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F277*BT277+BU277","v":4.4509799999999995},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.8706097335031628},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F277<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F277<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F277<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F277<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F277<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.518129166666666},{"v":0.18036349782230351,"d":"18.04%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.1756325757575763},null,5.34249659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC286*Bilans!F286+AD286","v":5.559454166666666},5.349663443396226,124.8548224393439,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.104324330240826},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.518129166666666},{"v":0.18036349782230351,"d":"18.04%"},1.1756325757575763,null,5.34249659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU286*Bilans!F286+AV286","v":5.559454166666666},5.349663443396226,124.8548224393439,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.104324330240826},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.518129166666666},{"v":0.18036349782230351,"d":"18.04%"},1.1756325757575763,null,5.34249659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W286<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W286<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W286<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W286<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W286<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM286*Bilans!F286+BN286","v":3.6185601851851845},3.4820107442348003,81.26601566683343,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":7.84214044081822},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F286<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F286*BT286+BU286","v":3.9170299999999996},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.1256019258540033},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.2402041666666666},{"v":0.18839649222335694,"d":"18.84%"},1.1756325757575763,null,5.0645715909090905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F286<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F286<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F286<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F286<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F286<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F286<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN286*Bilans!F286+CO286","v":4.261333333333333},4.100528301886792,95.7014844871355,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.659243702857182}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R292*Bilans!F292+S292","v":6.864075},{"v":0.13764352145707257,"d":"13.76%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'151.A04'!$C$39+'151.A04'!$C$40)","v":0.9447954545454553},null,5.919279545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AC292*Bilans!F292+AD292","v":5.997425},5.771107075471698,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":6.864075},{"v":0.13764352145707257,"d":"13.76%"},0.9447954545454553,null,5.919279545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.257},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"AU292*Bilans!F292+AV292","v":5.997425},5.771107075471698,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB292*Bilans!F292+BC292","v":6.864075},{"v":0.13764352145707257,"d":"13.76%"},0.9447954545454553,null,5.919279545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W292<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W292<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W292<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W292<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W292<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.6499999999999995},{"$f":"BM292*Bilans!F292+BN292","v":3.7643611111111106},3.6223097484276723,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.14160000000000003},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F292<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.313999999999999},{"$f":"Bilans!F292*BT292+BU292","v":4.158339999999999},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":2.0022524641149855},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC292*Bilans!F292+CD292","v":6.575925},{"v":0.1436749133461004,"d":"14.37%"},0.9447954545454553,null,5.631129545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.16000000000000006},{"$f":"IF(Bilans!F292<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F292<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F292<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F292<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F292<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F292<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.4499999999999993},{"$f":"CN292*Bilans!F292+CO292","v":4.534},4.362905660377359,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R309*Bilans!F309+S309","v":3.943166666666667},{"v":0.8719610834239516,"d":"87.20%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.438287878787879},null,0.5048787878787881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC309*Bilans!F309+AD309","v":3.138314814814815},2.309325995807128,179.3019485988184,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":39.33692269811748},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ309*Bilans!F309+AK309","v":3.7675370370370374},{"v":0.9126089126629807,"d":"91.26%"},3.438287878787879,null,0.32924915824915857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.6277777777777778},1.9336477987421385,150.13333710691825,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":46.97948522006534},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB309*Bilans!F309+BC309","v":3.943166666666667},{"v":0.8719610834239516,"d":"87.20%"},3.438287878787879,null,0.5048787878787881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W309<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W309<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W309<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W309<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W309<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM309*Bilans!F309+BN309","v":3.138314814814815},2.309325995807128,179.3019485988184,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":39.33692269811748},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F309<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F309*BT309+BU309","v":2.462940740740741},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.3805305884557373},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC309*Bilans!F309+CD309","v":3.6355000000000004},{"v":0.9457537831901742,"d":"94.58%"},3.438287878787879,null,0.19721212121212162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F309<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F309<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F309<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F309<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F309<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F309<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN309*Bilans!F309+CO309","v":2.462940740740741},1.8123526205450735,140.71567072033545,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":50.123677452182065}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R315*Bilans!F315+S315","v":4.364933333333333},{"v":0.5265171185231058,"d":"52.65%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.2982121212121216},null,2.0667212121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC315*Bilans!F315+AD315","v":4.018},3.9421886792452834,198.21611383876504,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.922789266482646},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ315*Bilans!F315+AK315","v":4.5855999999999995},{"v":0.5011802427625877,"d":"50.12%"},2.2982121212121216,null,2.287387878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU315*Bilans!F315+AV315","v":3.233666666666667},3.172654088050315,159.52335493196117,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.542346337303556},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB315*Bilans!F315+BC315","v":4.364933333333333},{"v":0.5265171185231058,"d":"52.65%"},2.2982121212121216,null,2.0667212121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W315<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W315<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W315<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W315<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W315<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM315*Bilans!F315+BN315","v":3.5495185185185187},3.482546470999302,175.10496932291474,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":16.89236637586356},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F315<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F315*BT315+BU315","v":2.969533333333333},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.8038232196847677},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC315*Bilans!F315+CD315","v":4.519066666666666},{"v":0.5085590213050162,"d":"50.86%"},2.2982121212121216,null,2.2208545454545447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F315<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F315<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F315<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F315<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F315<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F315<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN315*Bilans!F315+CO315","v":2.969533333333333},2.9135044025157235,146.49312027078332,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":20.191646478479424}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.188983333333334},{"v":0.48679002535149024,"d":"48.68%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.0391553030303036},null,2.14982803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC325*Bilans!F325+AD325","v":4.476999999999999},4.476999999999999,197.27167900000003,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.515330680041426},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":5.021649999999999},{"v":0.4060727655313102,"d":"40.61%"},2.0391553030303036,null,2.9824946969696957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU325*Bilans!F325+AV325","v":3.4440416666666667},3.4440416666666667,151.75606033712126,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.969080064714314},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.188983333333334},{"v":0.48679002535149024,"d":"48.68%"},2.0391553030303036,null,2.14982803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W325<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W325<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W325<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W325<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W325<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM325*Bilans!F325+BN325","v":3.7131435185185184},3.7131435185185184,163.61359309048825,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":13.884229143697278},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F325<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F325*BT325+BU325","v":3.172258333333333},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.624643278304228},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.924516666666666},{"v":0.41408232341521917,"d":"41.41%"},2.0391553030303036,null,2.885361363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F325<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F325<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F325<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F325<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F325<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F325<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN325*Bilans!F325+CO325","v":3.172258333333333},3.172258333333333,139.78037249015154,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.25155647408249}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.55625},{"$f":"R342*Bilans!F342+S342","v":3.7478645833333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.764507575757576},null,-0.016642992424242387,0.004421027741162965,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.09394490254873},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0.3778732792694553},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.07124999999999998},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.49875},{"$f":"AC342*Bilans!F342+AD342","v":2.9435937500000002},2.1660406839622643,184.31694661776388,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":46.40612168039066},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ342*Bilans!F342+AK342","v":3.4098437500000003},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.3546638257575756,0.09421254138031651,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":77.41930097451274},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":8.052517207305435},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.7680000000000007},{"$f":"AU342*Bilans!F342+AV342","v":2.331666666666667},1.7157547169811325,132.83253083240223,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":62.214878391793334},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.34},{"$f":"BB342*Bilans!F342+BC342","v":3.560833333333333},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.2036742424242428,0.05410382057293511,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":80.84746626686656},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":4.624351914951624},null,{"$f":"IF(Bilans!W342<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W342<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W342<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W342<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W342<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W342<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9225},{"$f":"BM342*Bilans!F342+BN342","v":2.2558796296296295},1.6599868972746332,134.2057346808514,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":62.393794251817},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05600000000000005},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F342<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7680000000000007},{"$f":"Bilans!F342*BT342+BU342","v":2.331666666666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.5708562594544273},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC342*Bilans!F342+CD342","v":3.15578125},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.6087263257575759,0.16170144793375127,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.31011673388443},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":4.624351914951624},null,{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.04625000000000001},{"$f":"IF(Bilans!F342<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F342<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F342<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F342<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F342<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F342<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.07375},{"$f":"CN342*Bilans!F342+CO342","v":1.7133854166666667},1.2607930424528302,107.55840162892025,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":84.57720127789874}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.330208333333333},{"v":0.6210641415356355,"d":"62.11%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.6893371212121218},null,1.6408712121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC352*Bilans!F352+AD352","v":3.6113657407407405},3.1343929070580008,187.0221011439076,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.27265150833213},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.203726851851852},{"v":0.639750682189876,"d":"63.98%"},2.6893371212121218,null,1.51438973063973,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU352*Bilans!F352+AV352","v":2.996388888888889},2.6006394129979036,155.17424322946448,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":26.843875610042975},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.330208333333333},{"v":0.6210641415356355,"d":"62.11%"},2.6893371212121218,null,1.6408712121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W352<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W352<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W352<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W352<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W352<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM352*Bilans!F352+BN352","v":3.6113657407407405},3.1343929070580008,187.0221011439076,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.27265150833213},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F352<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F352*BT352+BU352","v":2.760287037037037},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":3.0163698194827226},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.133125},{"v":0.6506788740268252,"d":"65.07%"},2.6893371212121218,null,1.443787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F352<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F352<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F352<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F352<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F352<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F352<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN352*Bilans!F352+CO352","v":2.760287037037037},2.395720824598183,142.9472167837177,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":29.13997331922005}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":3.914291666666667},{"v":0.8926679911319532,"d":"89.27%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.4941628787878787},null,0.4201287878787885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC358*Bilans!F358+AD358","v":3.1030231481481483},2.2833566561844867,180.34760424268634,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":40.47144712654637},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":3.7349953703703704},{"v":0.9355200026503352,"d":"93.55%"},3.4941628787878787,null,0.24083249158249176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU358*Bilans!F358+AV358","v":2.600277777777778},1.9134119496855349,151.1280597012579,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":48.29631601130415},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":3.914291666666667},{"v":0.8926679911319532,"d":"89.27%"},3.4941628787878787,null,0.4201287878787885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W358<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W358<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W358<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W358<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W358<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM358*Bilans!F358+BN358","v":3.1030231481481483},2.2833566561844867,180.34760424268634,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":40.47144712654637},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F358<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F358*BT358+BU358","v":2.440757407407408},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.4112552465719648},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":3.5983750000000008},{"v":0.9710391159309071,"d":"97.10%"},3.4941628787878787,null,0.10421212121212209,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F358<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F358<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F358<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F358<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F358<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F358<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN358*Bilans!F358+CO358","v":2.440757407407408},1.7960290356394135,141.85674097410907,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":51.4528141517036}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R369*Bilans!F369+S369","v":4.034166666666667},{"v":0.8086420912283339,"d":"80.86%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'151.A04'!$C$39+'151.A04'!$C$40)","v":3.26219696969697},null,0.7719696969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC369*Bilans!F369+AD369","v":3.249537037037037},2.3911687631027254,175.5509154278636,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":35.92266124415548},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ369*Bilans!F369+AK369","v":3.8700925925925924},{"v":0.8429247858154241,"d":"84.29%"},3.26219696969697,null,0.6078956228956223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU369*Bilans!F369+AV369","v":2.7144444444444447},1.997421383647799,146.64341463693546,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":43.00401815949095},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB369*Bilans!F369+BC369","v":4.034166666666667},{"v":0.8086420912283339,"d":"80.86%"},3.26219696969697,null,0.7719696969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W369<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W369<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W369<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W369<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W369<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM369*Bilans!F369+BN369","v":3.249537037037037},2.3911687631027254,175.5509154278636,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":35.92266124415548},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F369<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F369*BT369+BU369","v":2.532851851851852},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.287222071650364},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC369*Bilans!F369+CD369","v":3.7525000000000004},{"v":0.8693396321644157,"d":"86.93%"},3.26219696969697,null,0.49030303030303024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F369<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F369<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F369<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F369<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F369<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F369<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN369*Bilans!F369+CO369","v":2.532851851851852},1.8637966457023065,136.83317228511538,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":46.08718749044542}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"R370*Bilans!F370+S370","v":4.046766666666667},{"v":0.4521548441591605,"d":"45.22%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'151.A04'!$C$39+'151.A04'!$C$40)","v":1.829765151515152},null,2.2170015151515146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.23999999999999994},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"AC370*Bilans!F370+AD370","v":4.848},4.848,189.256224,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.421299504950495},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ370*Bilans!F370+AK370","v":5.3741},{"v":0.34047843388011984,"d":"34.05%"},1.829765151515152,null,3.5443348484848483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.10999999999999996},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.9000000000000004},{"$f":"AU370*Bilans!F370+AV370","v":3.6140833333333333},3.4777028301886794,135.76256308490568,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.133514342719725},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.644},{"$f":"BB370*Bilans!F370+BC370","v":4.046766666666667},{"v":0.4521548441591605,"d":"45.22%"},1.829765151515152,null,2.2170015151515146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W370<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W370<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W370<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W370<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W370<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.29},{"$f":"BM370*Bilans!F370+BN370","v":3.8453981481481483},3.8453981481481483,150.11665290740743,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.87769334678536},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F370<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.6479999999999997},{"$f":"Bilans!F370*BT370+BU370","v":3.336116666666667},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.4957300189225715},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC370*Bilans!F370+CD370","v":5.252233333333334},{"v":0.3483784964202819,"d":"34.84%"},1.829765151515152,null,3.4224681818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.10600000000000005},{"$f":"IF(Bilans!F370<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F370<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F370<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F370<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F370<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F370<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.6479999999999997},{"$f":"CN370*Bilans!F370+CO370","v":3.336116666666667},3.2102254716981133,125.32078196415097,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":14.227804371585021}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$5,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$5,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$6,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$6,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"R371*Bilans!F371+S371","v":4.432291666666667},{"v":0.5621920734964214,"d":"56.22%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'151.A04'!$C$39+'151.A04'!$C$40)","v":2.4917992424242428},null,1.9404924242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$10,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$10,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$11,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$11,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"AC371*Bilans!F371+AD371","v":3.7361342592592592},3.665641160027953,201.34200551664446,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":17.531551635086185},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$27,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$27,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$16,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$16,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$28,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$28,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$17,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$17,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ371*Bilans!F371+AK371","v":4.318773148148148},{"v":0.5769692356943323,"d":"57.70%"},2.4917992424242428,null,1.8269739057239054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$21,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$21,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.06666666666666668},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$22,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$22,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":2.986666666666667},{"$f":"AU371*Bilans!F371+AV371","v":3.093611111111111},3.035241090146751,166.7161354964742,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":21.172742251463177},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$16,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$16,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$5,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$5,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$5,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$17,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$17,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$6,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$6,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$6,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$6,0))))))","v":4.32},{"$f":"BB371*Bilans!F371+BC371","v":4.432291666666667},{"v":0.5621920734964214,"d":"56.22%"},2.4917992424242428,null,1.9404924242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='151.A04'!$O$3,'151.A04'!$N$21,IF(Bilans!W371<='151.A04'!$P$3,'151.A04'!$O$21,IF(Bilans!W371<='151.A04'!$Q$3,'151.A04'!$P$10,IF(Bilans!W371<='151.A04'!$R$3,'151.A04'!$Q$10,IF(Bilans!W371<='151.A04'!$S$3,'151.A04'!$R$10,IF(Bilans!W371<='151.A04'!$U$3,'151.A04'!$S$10,0))))))","v":0.08555555555555555},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$22,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$22,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$11,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$11,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$11,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$11,0))))))","v":3.598888888888889},{"$f":"BM371*Bilans!F371+BN371","v":3.7361342592592592},3.665641160027953,201.34200551664446,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":17.531551635086185},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$32,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$32,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$32,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$32,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$32,'151.A04'!$V$32))))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$N$33,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$O$33,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$33,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$V$3,'151.A04'!$S$33,IF(Bilans!F371<='151.A04'!$W$3,'151.A04'!$V$33,'151.A04'!$V$33))))))))","v":2.7524444444444445},{"$f":"Bilans!F371*BT371+BU371","v":2.838712962962963},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.9330357173334742},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$57,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$57,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$27,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$27,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$16,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$58,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$58,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$28,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$28,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$17,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$17,0))))))","v":4.12},{"$f":"CC371*Bilans!F371+CD371","v":4.264375},{"v":0.5843292961862506,"d":"58.43%"},2.4917992424242428,null,1.7725757575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$62,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$62,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$32,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$32,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$21,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$21,0))))))","v":0.05377777777777773},{"$f":"IF(Bilans!F371<='151.A04'!$O$3,'151.A04'!$D$63,IF(Bilans!F371<='151.A04'!$P$3,'151.A04'!$E$63,IF(Bilans!F371<='151.A04'!$Q$3,'151.A04'!$P$33,IF(Bilans!F371<='151.A04'!$R$3,'151.A04'!$Q$33,IF(Bilans!F371<='151.A04'!$S$3,'151.A04'!$R$22,IF(Bilans!F371<='151.A04'!$U$3,'151.A04'!$S$22,0))))))","v":2.7524444444444445},{"$f":"CN371*Bilans!F371+CO371","v":2.838712962962963},2.785152341020266,152.9795562438854,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":23.07391819335302}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12036.839682080019},{"$f":"SUM(AA7:AA372)","v":130.8070912066884},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":3.9009385285802267},{"$f":"SUM(AF7:AF372)/229","v":3.5586718332310467},{"$f":"SUM(AG7:AG372)/Z373","v":3.2550161473141523},{"$f":"SUM(AH7:AH372)","v":4824.702573755084},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11914.990309048193},{"$f":"SUM(AS7:AS372)","v":252.65646423851376},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.245856540887544},{"$f":"SUM(AX7:AX372)/229","v":2.9264059802475835},{"$f":"SUM(AY7:AY372)/AR373","v":2.6270890195174146},{"$f":"SUM(AZ7:AZ372)","v":6019.719511514836},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11970.900071040134},{"$f":"SUM(BK7:BK372)","v":196.7467022465738},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.525275596953184},{"$f":"SUM(BP7:BP372)/229","v":3.2003309610625315},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.0198094187994293},{"$f":"SUM(BR7:BR372)","v":5269.2048051026295},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1231.8265313211873},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":947.0622197015085},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12163.831295192127},{"$f":"SUM(CL7:CL372)","v":196.7467022465738},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.9041734332381592},{"$f":"SUM(CQ7:CQ372)/229","v":2.6045542298626203},{"$f":"SUM(CR7:CR372)/CK373","v":2.3484542296326496},{"$f":"SUM(CS7:CS372)","v":6956.070198014478}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.3748672090991434},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"151.A13","index":59,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.77},{"$f":"E7*Dane!$E$26","v":8.9},{"$f":"F7*Dane!$E$26","v":11.13},{"$f":"G7*Dane!$E$26","v":12.34},{"$f":"H7*Dane!$E$26","v":13.4},{"$f":"I7*Dane!$E$26","v":14.02},{"$f":"S5*T3+S6","v":15.742},{"$f":"$S$5*U3+$S$6","v":18.325},{"$f":"J7*Dane!$E$26","v":22.63},{"$f":"K7*Dane!$E$26","v":23.34}]
[null,"Q",null,7.77,8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.22600000000000015},{"$f":"(P4-O4)/(P3-O3)","v":0.27875000000000005},{"$f":"(Q4-P4)/(Q3-P3)","v":0.13444444444444434},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.20666666666666642},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.861},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07100000000000009}]
[null,"COP",null,2.07,2.28,2.8,3.8,4.9,5.14,7.35,7.88,null,"b=",{"$f":"N4-N5*$N$3","v":12.290000000000003},{"$f":"O4-O5*O3","v":13.08125},{"$f":"P4-P5*P3","v":12.071111111111112},{"$f":"Q4-Q5*Q3","v":11.916},{"$f":"R4-R5*R3","v":11.953333333333335},{"$f":"S4-S5*$S$3","v":5.41},null,null,{"$f":"V4-V5*V3","v":21.209999999999997}]
[{"$nulls":3},{"$f":"D5","v":7.77},8.9,11.13,12.34,13.4,14.02,22.63,23.34,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.77},8.9,11.13,12.34,13.4,14.02,{"$f":"T4","v":15.742},{"$f":"U4","v":18.325},{"$f":"V5*V3+V6","v":22.63},{"$f":"W4","v":23.34}]
[null,"Q",null,7.32,8.44,10.66,12.1,13.18,13.82,22.03,23.65,null,"COP",{"$f":"D6","v":2.07},2.28,2.8,3.8,4.9,5.14,{"$f":"T3*S10+S11","v":5.582},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.35},{"$f":"K6","v":7.88}]
[null,"COP",null,1.8,1.98,2.3,2.96,3.69,3.93,5.3,7.61,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.041999999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.07999999999999978},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.221},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.053000000000000026}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9099999999999997},{"$f":"O9-O10*O3","v":3.255},{"$f":"P9-P10*P3","v":3.5777777777777775},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.340000000000002},{"$f":"S9-S10*$S$3","v":2.9299999999999997},null,null,{"$f":"V9-V10*V3","v":6.289999999999999}]
[null,"Q",null,{"v":7,"d":"7.00"},8.29,10.6,12.28,13.33,17.27,20.65,22.88,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7320000000000002,"d":"1.73"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9,"d":"1.90"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2079999999999997,"d":"2.21"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7960000000000003,"d":"2.80"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.438,"d":"3.44"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.6740000000000004,"d":"3.67"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.9079999999999995,"d":"4.91"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.8580000000000005,"d":"6.86"}},null,"COP=",{"$f":"N10*N3+N11","v":2.07},{"$f":"O10*O3+O11","v":2.28},2.8,3.8,4.9,5.14,{"$f":"T9","v":5.582},{"$f":"U9","v":6.244999999999999},7.35,{"$f":"W9","v":7.88}]
[null,"Qmax",null,{"$f":"D12","v":{"v":7,"d":"7.00"}},8.29,{"v":10.6,"d":"10.60"},12.28,13.33,17.27,20.65,22.88,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.63,1.78,2.07,2.55,3.06,3.29,4.32,5.73,null,"Q",{"$f":"D9*Dane!$E$26","v":7.32},{"$f":"E9*Dane!$E$26","v":8.44},{"$f":"F9*Dane!$E$26","v":10.66},{"$f":"G9*Dane!$E$26","v":12.1},{"$f":"H9*Dane!$E$26","v":13.18},{"$f":"I9*Dane!$E$26","v":13.82},{"$f":"S16*T14+S17","v":15.462},{"$f":"$S$16*U14+$S$17","v":17.925},{"$f":"J9*Dane!$E$26","v":22.03},{"$f":"K9*Dane!$E$26","v":23.65}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22399999999999984},{"$f":"(P15-O15)/(P3-O3)","v":0.2775000000000001},{"$f":"(Q15-P15)/(Q3-P3)","v":0.15999999999999995},{"$f":"(R15-Q15)/(R3-Q3)","v":0.21600000000000003},{"$f":"(S15-R15)/(S3-R3)","v":0.2133333333333335},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.8210000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.16199999999999976}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.799999999999997},{"$f":"O15-O16*O3","v":12.602500000000001},{"$f":"P15-P16*P3","v":11.78},{"$f":"Q15-Q16*Q3","v":11.668},{"$f":"R15-R16*R3","v":11.686666666666666},{"$f":"S15-S16*$S$3","v":5.609999999999999},null,null,{"$f":"V15-V16*V14","v":18.790000000000006}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.32},{"$f":"O16*O14+O17","v":8.44},10.66,12.1,13.18,13.82,{"$f":"T15","v":15.462},{"$f":"U15","v":17.925},22.03,{"$f":"W15","v":23.65}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.8},1.98,2.3,2.96,3.69,3.93,{"$f":"T14*S21+S22","v":4.204},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.3},{"$f":"K10","v":7.61}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03599999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.08000000000000007},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.13699999999999996},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.23100000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.5199999999999996},{"$f":"O20-O21*O14","v":2.5799999999999996},{"$f":"P20-P21*P14","v":2.8133333333333335},{"$f":"Q20-Q21*Q14","v":2.668},{"$f":"R20-R21*R14","v":3.1299999999999994},{"$f":"S20-S21*$S$3","v":2.5600000000000005},null,null,{"$f":"V20-V21*V14","v":0.6799999999999988}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,8 | 3,8 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":1.98},2.3,2.96,3.69,3.93,{"$f":"T20","v":4.204},{"$f":"U20","v":4.615},5.3,{"$f":"W20","v":7.61}]
[null,46097,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":15.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":7,"d":"7.00"}},{"$f":"E14*Dane!$E$26","v":8.29},{"$f":"F14*Dane!$E$26","v":{"v":10.6,"d":"10.60"}},{"$f":"G14*Dane!$E$26","v":12.28},{"$f":"H14*Dane!$E$26","v":13.33},{"$f":"I14*Dane!$E$26","v":17.27},{"$f":"S27*T25+S28","v":17.945999999999998},{"$f":"S27*U25+S28","v":18.96},{"$f":"J14*Dane!$E$26","v":20.65},{"$f":"K14*Dane!$E$26","v":22.88}]
[null,{"$f":"D14+8","v":15},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.25799999999999984},{"$f":"(P26-O26)/(P3-O3)","v":0.28875000000000006},{"$f":"(Q26-P26)/(Q3-P3)","v":0.18666666666666665},{"$f":"(R26-Q26)/(R3-Q3)","v":0.21000000000000013},{"$f":"(S26-R26)/(S3-R3)","v":1.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.3379999999999999},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.22300000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":12.159999999999997},12.62125,11.906666666666666,11.86,4.136666666666667,13.89,null,null,{"$f":"V26-V27*V25","v":16.189999999999998}]
[null,{"$f":"D9+8","v":15.32},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7},{"$f":"O27*O25+O28","v":8.29},10.6,12.28,13.33,17.27,{"$f":"T26","v":17.945999999999998},{"$f":"U26","v":18.96},20.65,{"$f":"W26","v":22.88}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7320000000000002,"d":"1.73"}},{"v":1.9,"d":"1.90"},{"v":2.2079999999999997,"d":"2.21"},{"v":2.7960000000000003,"d":"2.80"},{"v":3.438,"d":"3.44"},{"v":3.6740000000000004,"d":"3.67"},{"$f":"T25*S32+S33","v":3.9208000000000003},{"$f":"U25*S32+S33","v":4.291},{"$f":"J13","v":4.9079999999999995},{"$f":"K13","v":6.8580000000000005}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03359999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.03849999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0653333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1284},{"$f":"(S31-R31)/(S25-R25)","v":0.07866666666666673},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12339999999999991},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.19500000000000012}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.403999999999999},{"$f":"O31-O32*O25","v":2.4774999999999996},{"$f":"P31-P32*P25","v":2.6653333333333333},{"$f":"Q31-Q32*Q25","v":2.5392},{"$f":"R31-R32*R25","v":2.8873333333333333},{"$f":"S31-S32*$S$3","v":2.4400000000000013},null,null,{"$f":"V31-V32*V25","v":1.0079999999999973}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7320000000000002},{"$f":"O32*O25+O33","v":1.9},2.2079999999999997,2.7960000000000003,3.4380000000000006,3.6740000000000004,{"$f":"T31","v":3.9208000000000003},{"$f":"U31","v":4.291},4.9079999999999995,{"$f":"W31","v":6.8580000000000005}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-26.506539235412472},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-25.041152263374485},-34.687125748503014,-26.49816849816849,-27.020372010628904,-2.7105191132195965,20.000000000000004,20.000000000000004,-89.61250550418312,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A13"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.63},{"$f":"E66*Dane!$E$26","v":6.12},{"$f":"F66*Dane!$E$26","v":6.93},{"$f":"G66*Dane!$E$26","v":9.83},{"$f":"H66*Dane!$E$26","v":11.78},{"$f":"I66*Dane!$E$26","v":14.76},{"$f":"I57*J52+I58","v":15.373999999999999},{"$f":"I57*K52+I58","v":16.294999999999998},{"$f":"L66*Dane!$E$26","v":17.83},{"$f":"M66*Dane!$E$26","v":21.74}]
[null,"COP",null,1.42,1.61,1.76,2.03,2.3,2.44,null,null,2.99,3.71]
[null,"Q",null,{"$f":"D54","v":4.63},6.12,6.93,9.83,11.78,14.76,null,null,{"$f":"L54","v":17.83},{"$f":"M54","v":21.74}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.29800000000000004},{"$f":"(F54-E54)/(F52-E52)","v":0.10124999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.32222222222222224},{"$f":"(H54-G54)/(H52-G52)","v":0.38999999999999985},{"$f":"(I54-H54)/(I52-H52)","v":0.9933333333333335},{"$f":"(L54-I54)/(L52-I52)","v":0.30699999999999983}]
[null,"b=",null,{"$f":"D54-D57*D52","v":10.59},7.63875,9.185555555555556,9.05,4.826666666666664,11.690000000000001]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.629999999999999},6.120000000000001,6.930000000000001,9.83,11.78,14.76]
[null,"COP",null,{"$f":"D55","v":1.42},1.61,1.76,2.03,2.3,2.44,null,null,{"$f":"L55","v":2.99},{"$f":"M55","v":3.71}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.038000000000000034},{"$f":"(F61-E61)/(F52-E52)","v":0.01874999999999999},{"$f":"(G61-F61)/(G52-F52)","v":0.029999999999999978},{"$f":"(H61-G61)/(H52-G52)","v":0.054000000000000006},{"$f":"(I61-H61)/(I52-H52)","v":0.04666666666666671},{"$f":"(L61-I61)/(L52-I52)","v":0.05500000000000003}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.1800000000000006},1.8912499999999999,1.9699999999999998,1.9219999999999997,1.9733333333333327,1.8899999999999997]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.42},1.61,1.7599999999999998,2.03,2.3,2.44]
[{"$nulls":3},4.63,6.12,6.93,9.83,11.78,14.76,null,null,17.83,21.74]

{"sheet":"151.A16","index":60,"n_rows":66,"n_cols":23,"rows_kept":66,"hidden":true}
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D5*Dane!$E$26","v":8.49},{"$f":"E5*Dane!$E$26","v":9.74},{"$f":"F5*Dane!$E$26","v":12.39},{"$f":"G5*Dane!$E$26","v":13.7},{"$f":"H5*Dane!$E$26","v":14.9},{"$f":"I5*Dane!$E$26","v":15.57},{"$f":"S5*T3+S6","v":17.148},{"$f":"$S$5*U3+$S$6","v":19.515},{"$f":"J5*Dane!$E$26","v":23.46},{"$f":"K5*Dane!$E$26","v":23.46}]
[null,"Q",null,8.49,9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.25},{"$f":"(P4-O4)/(P3-O3)","v":0.33125000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1455555555555554},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2400000000000002},{"$f":"(S4-R4)/(S3-R3)","v":0.2233333333333333},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.789},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0}]
[null,"COP",null,2.17,2.39,2.82,3.8,4.9,5.24,7.18,7.18,null,"b=",{"$f":"N4-N5*$N$3","v":13.49},{"$f":"O4-O5*O3","v":14.708750000000002},{"$f":"P4-P5*P3","v":13.408888888888889},{"$f":"Q4-Q5*Q3","v":13.219999999999999},{"$f":"R4-R5*R3","v":13.336666666666668},{"$f":"S4-S5*$S$3","v":7.68},null,null,{"$f":"V4-V5*V3","v":23.46}]
[{"$nulls":3},{"$f":"D5","v":8.49},9.74,12.39,13.7,14.9,15.57,23.46,23.46,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":8.49},9.740000000000002,12.39,13.7,14.9,15.57,{"$f":"T4","v":17.148},{"$f":"U4","v":19.515},{"$f":"V5*V3+V6","v":23.46},{"$f":"W4","v":23.46}]
[null,"Q",null,8.16,9.41,12.15,13.62,14.89,19.58,24.01,24.01,null,"COP",{"$f":"D6","v":2.17},2.39,2.82,3.8,4.9,5.24,{"$f":"T3*S10+S11","v":5.628},{"$f":"U3*S10+S11","v":6.21},{"$f":"J6","v":7.18},{"$f":"K6","v":7.18}]
[null,"COP",null,1.93,2.12,2.51,3.28,4,4.34,5.78,8.07,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.04400000000000004},{"$f":"(P9-O9)/(P3-O3)","v":0.053749999999999964},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.2200000000000001},{"$f":"(S9-R9)/(S3-R3)","v":0.11333333333333329},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.19399999999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0500000000000007},{"$f":"O9-O10*O3","v":3.1962499999999996},{"$f":"P9-P10*P3","v":3.5822222222222218},{"$f":"Q9-Q10*Q3","v":3.3599999999999994},{"$f":"R9-R10*R3","v":4.106666666666667},{"$f":"S9-S10*$S$3","v":3.3000000000000007},null,null,{"$f":"V9-V10*V3","v":7.18}]
[null,"Q",null,7.29,8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.866,"d":"1.87"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.044,"d":"2.04"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.402,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.1559999999999997,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.74},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":4.048,"d":"4.05"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.352,"d":"5.35"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.386,"d":"7.39"}},null,"COP=",{"$f":"N10*N3+N11","v":2.17},{"$f":"O10*O3+O11","v":2.39},2.8199999999999994,3.8,4.9,5.24,{"$f":"T9","v":5.628},{"$f":"U9","v":6.21},7.18,{"$f":"W9","v":7.18}]
[null,"Qmax",null,{"$f":"D12","v":7.29},8.95,11.83,13.74,14.58,18.48,21.59,23.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.77,1.93,2.24,2.97,3.35,3.61,4.71,6.36,null,"Q",{"$f":"D9*Dane!$E$26","v":8.16},{"$f":"E9*Dane!$E$26","v":9.41},{"$f":"F9*Dane!$E$26","v":12.15},{"$f":"G9*Dane!$E$26","v":13.62},{"$f":"H9*Dane!$E$26","v":14.89},{"$f":"I9*Dane!$E$26","v":19.58},{"$f":"S16*T14+S17","v":20.466},{"$f":"$S$16*U14+$S$17","v":21.795},{"$f":"J9*Dane!$E$26","v":24.01},{"$f":"K9*Dane!$E$26","v":24.01}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25},{"$f":"(P15-O15)/(P3-O3)","v":0.3425},{"$f":"(Q15-P15)/(Q3-P3)","v":0.16333333333333322},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2540000000000003},{"$f":"(S15-R15)/(S3-R3)","v":1.5633333333333326},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.44300000000000034},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":13.16},{"$f":"O15-O16*O3","v":14.5475},{"$f":"P15-P16*P3","v":13.293333333333333},{"$f":"Q15-Q16*Q3","v":13.111999999999998},{"$f":"R15-R16*R3","v":3.9466666666666725},{"$f":"S15-S16*$S$3","v":15.149999999999995},null,null,{"$f":"V15-V16*V14","v":24.01}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},59,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.16},{"$f":"O16*O14+O17","v":9.41},12.15,13.62,14.89,19.58,{"$f":"T15","v":20.466},{"$f":"U15","v":21.795},24.01,{"$f":"W15","v":24.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.93},2.12,2.51,3.28,4,4.34,{"$f":"T14*S21+S22","v":4.628},{"$f":"U14*S21+S22","v":5.0600000000000005},{"$f":"J10","v":5.78},{"$f":"K10","v":8.07}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.038000000000000034},{"$f":"(P20-O20)/(P14-O14)","v":0.04874999999999996},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.14400000000000004},{"$f":"(S20-R20)/(S14-R14)","v":0.11333333333333329},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.14400000000000004},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.229}]
[{"$nulls":12},"b=",{"$f":"N20-N21*N14","v":2.6900000000000004},{"$f":"O20-O21*O14","v":2.8512499999999994},{"$f":"P20-P21*P14","v":3.1088888888888886},{"$f":"Q20-Q21*Q14","v":2.9919999999999995},{"$f":"R20-R21*R14","v":3.206666666666667},{"$f":"S20-S21*$S$3","v":2.8999999999999995},null,null,{"$f":"V20-V21*V14","v":1.2000000000000002}]
[{"$nulls":12},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.9299999999999997},{"$f":"O21*O14+O22","v":2.12},2.51,3.28,4,4.34,{"$f":"T20","v":4.628},{"$f":"U20","v":5.0600000000000005},5.78,{"$f":"W20","v":8.07}]
[null,47897,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":16.490000000000002},{"$nulls":10},"Q",{"$f":"D12*Dane!$E$26","v":7.29},{"$f":"E12*Dane!$E$26","v":8.95},{"$f":"F12*Dane!$E$26","v":11.83},{"$f":"G12*Dane!$E$26","v":13.74},{"$f":"H12*Dane!$E$26","v":14.58},{"$f":"I12*Dane!$E$26","v":18.48},{"$f":"S27*T25+S28","v":19.102},{"$f":"S27*U25+S28","v":20.035},{"$f":"J12*Dane!$E$26","v":21.59},{"$f":"K12*Dane!$E$26","v":23.35}]
[null,{"$f":"D14+8","v":15.29},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.33199999999999985},{"$f":"(P26-O26)/(P3-O3)","v":0.3600000000000001},{"$f":"(Q26-P26)/(Q3-P3)","v":0.21222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16799999999999998},{"$f":"(S26-R26)/(S3-R3)","v":1.3},{"$f":"(V26-S26)/(V3-S3)","v":0.31099999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.17600000000000016}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.490000000000002},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":13.929999999999996},14.350000000000001,13.315555555555555,13.404,5.48,15.370000000000001,null,null,{"$f":"V26-V27*V25","v":18.069999999999997}]
[null,{"$f":"D9+8","v":16.16},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":7.289999999999999},{"$f":"O27*O25+O28","v":8.95},11.83,13.74,14.58,18.48,{"$f":"T26","v":19.102},{"$f":"U26","v":20.035},21.59,{"$f":"W26","v":23.35}]
[{"$nulls":12},"COP",{"$f":"D15","v":1.77},1.93,2.24,2.97,3.35,3.61,{"$f":"T25*S32+S33","v":3.83},{"$f":"U25*S32+S33","v":4.16},{"$f":"J15","v":4.71},{"$f":"K15","v":6.36}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03199999999999999},{"$f":"(P31-O31)/(P25-O25)","v":0.038750000000000034},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0811111111111111},{"$f":"(R31-Q31)/(R25-Q25)","v":0.07599999999999998},{"$f":"(S31-R31)/(S25-R25)","v":0.0866666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.11000000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.16500000000000004}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4099999999999997},{"$f":"O31-O32*O25","v":2.5112500000000004},{"$f":"P31-P32*P25","v":2.807777777777778},{"$f":"Q31-Q32*Q25","v":2.818},{"$f":"R31-R32*R25","v":2.743333333333334},{"$f":"S31-S32*$S$3","v":2.51},null,null,{"$f":"V31-V32*V25","v":1.4099999999999993}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.77},{"$f":"O32*O25+O33","v":1.93},2.24,2.97,3.3500000000000005,3.61,{"$f":"T31","v":3.83},{"$f":"U31","v":4.16},4.71,{"$f":"W31","v":6.36}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-27.96933962264151},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-25.71146822498174},-38.07620416966214,-27.995157384987877,-29.62077702702703,-5.37712656111712,20.000000000000004,20.000000000000004,-153.19463087248323,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 150-A AWO-E-AC-AF 151.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":4.73},{"$f":"E66*Dane!$E$26","v":6.44},{"$f":"F66*Dane!$E$26","v":7.71},{"$f":"G66*Dane!$E$26","v":10.87},{"$f":"H66*Dane!$E$26","v":12.66},{"$f":"I66*Dane!$E$26","v":15.01},{"$f":"I57*J52+I58","v":15.642},{"$f":"I57*K52+I58","v":16.59},{"$f":"L66*Dane!$E$26","v":18.17},{"$f":"M66*Dane!$E$26","v":22.12}]
[null,"COP",null,1.55,1.77,1.98,2.29,2.57,2.72,null,null,3.32,4.12]
[null,"Q",null,{"$f":"D54","v":4.73},6.44,7.71,10.87,12.66,15.01,null,null,{"$f":"L54","v":18.17},{"$f":"M54","v":22.12}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.34199999999999997},{"$f":"(F54-E54)/(F52-E52)","v":0.15874999999999995},{"$f":"(G54-F54)/(G52-F52)","v":0.35111111111111104},{"$f":"(H54-G54)/(H52-G52)","v":0.3580000000000002},{"$f":"(I54-H54)/(I52-H52)","v":0.7833333333333332},{"$f":"(L54-I54)/(L52-I52)","v":0.31600000000000017}]
[null,"b=",null,{"$f":"D54-D57*D52","v":11.57},8.82125,10.167777777777777,10.153999999999998,7.176666666666668,11.849999999999998]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":4.73},6.4399999999999995,7.71,10.87,12.66,15.01]
[null,"COP",null,{"$f":"D55","v":1.55},1.77,1.98,2.29,2.57,2.72,null,null,{"$f":"L55","v":3.32},{"$f":"M55","v":4.12}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.044},{"$f":"(F61-E61)/(F52-E52)","v":0.026249999999999996},{"$f":"(G61-F61)/(G52-F52)","v":0.03444444444444445},{"$f":"(H61-G61)/(H52-G52)","v":0.05599999999999996},{"$f":"(I61-H61)/(I52-H52)","v":0.05000000000000012},{"$f":"(L61-I61)/(L52-I52)","v":0.05999999999999996}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.4299999999999997},2.16375,2.221111111111111,2.178,2.219999999999999,2.1200000000000006]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.5499999999999998},1.77,1.98,2.29,2.57,2.72]
[{"$nulls":3},4.73,6.44,7.71,10.87,12.66,15.01,null,null,18.17,22.12]

{"sheet":"D16","index":61,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.7},{"$f":"E7*Dane!$E$26","v":8.78},{"$f":"F7*Dane!$E$26","v":11.6},{"$f":"G7*Dane!$E$26","v":11.18},{"$f":"H7*Dane!$E$26","v":14.7},{"$f":"I7*Dane!$E$26","v":16},{"$f":"S5*T3+S6","v":16.476},{"$f":"$S$5*U3+$S$6","v":17.189999999999998},{"$f":"J7*Dane!$E$26","v":18.38},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.7,8.78,11.6,7.02,10.11,10.64,12.89,15.76,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.21599999999999983},{"$f":"(P4-O4)/(P3-O3)","v":0.35250000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.704},{"$f":"(S4-R4)/(S3-R3)","v":0.43333333333333357},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2379999999999999},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.27699999999999997}]
[null,"COP",null,2.1,2.37,3,3.94,4.95,5.35,6.71,8.9,null,"b=",{"$f":"N4-N5*$N$3","v":12.019999999999996},{"$f":"O4-O5*O3","v":14.067499999999999},{"$f":"P4-P5*P3","v":11.273333333333333},{"$f":"Q4-Q5*Q3","v":9.772},{"$f":"R4-R5*R3","v":11.666666666666664},{"$f":"S4-S5*$S$3","v":13.620000000000001},null,null,{"$f":"V4-V5*V3","v":12.84}]
[{"$nulls":3},7.7,8.78,11.6,11.18,14.7,16,18.38,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.699999999999999},8.779999999999998,11.6,11.18,14.7,16,{"$f":"T4","v":16.476},{"$f":"U4","v":17.189999999999998},{"$f":"V5*V3+V6","v":18.38},{"$f":"W4","v":21.15}]
[null,"Q",null,8.11,9.28,11.07,10.95,11.67,15.36,17.01,19.5,null,"COP",{"$f":"D6","v":2.1},2.37,3,3.94,4.95,5.35,{"$f":"T3*S10+S11","v":5.622},{"$f":"U3*S10+S11","v":6.029999999999999},{"$f":"J6","v":6.71},{"$f":"K6","v":8.9}]
[null,"COP",null,1.8,2.06,2.43,3.12,3.78,4.07,5.02,6.38,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.054000000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.07874999999999999},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10444444444444444},{"$f":"(R9-Q9)/(R3-Q3)","v":0.20200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333316},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.21900000000000003}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.18},{"$f":"O9-O10*O3","v":3.55125},{"$f":"P9-P10*P3","v":3.731111111111111},{"$f":"Q9-Q10*Q3","v":3.536},{"$f":"R9-R10*R3","v":4.016666666666668},{"$f":"S9-S10*$S$3","v":3.9899999999999993},null,null,{"$f":"V9-V10*V3","v":2.329999999999999}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.055,"d":"6.06"}},8.65,10.7,{"$f":"G14","v":10.36},{"$f":"H14","v":11.16},{"$f":"I14","v":14.73},{"$f":"J14","v":16.44},{"$f":"K14","v":18.82},null,"weryfikacja"]
[null,"COP",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7960000000000003,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.952,"d":"1.95"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.346,"d":"2.35"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.904,"d":"2.90"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.468,"d":"3.47"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7300000000000004,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.596,"d":"4.60"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.811999999999999,"d":"5.81"}},null,"COP=",{"$f":"N10*N3+N11","v":2.1},{"$f":"O10*O3+O11","v":2.37},3,3.94,4.95,5.35,{"$f":"T9","v":5.622},{"$f":"U9","v":6.029999999999999},6.71,{"$f":"W9","v":8.9}]
[null,"Qmax",null,6.06,8.65,10.7,10.36,11.16,14.73,16.44,18.82,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,1.79,1.79,2.22,2.58,3,3.22,3.96,4.96,null,"Q",{"$f":"D9*Dane!$E$26","v":8.11},{"$f":"E9*Dane!$E$26","v":9.28},{"$f":"F9*Dane!$E$26","v":11.07},{"$f":"G9*Dane!$E$26","v":10.95},{"$f":"H9*Dane!$E$26","v":11.67},{"$f":"I9*Dane!$E$26","v":15.36},{"$f":"S16*T14+S17","v":15.69},{"$f":"$S$16*U14+$S$17","v":16.185000000000002},{"$f":"J9*Dane!$E$26","v":17.01},{"$f":"K9*Dane!$E$26","v":19.5}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.23399999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.22375000000000012},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.013333333333333443},{"$f":"(R15-Q15)/(R3-Q3)","v":0.14400000000000013},{"$f":"(S15-R15)/(S3-R3)","v":1.2299999999999998},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.1650000000000002},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.24899999999999983}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.79},{"$f":"O15-O16*O3","v":12.63625},{"$f":"P15-P16*P3","v":10.976666666666667},{"$f":"Q15-Q16*Q3","v":10.661999999999999},{"$f":"R15-R16*R3","v":3.0600000000000023},{"$f":"S15-S16*$S$3","v":13.709999999999997},null,null,{"$f":"V15-V16*V14","v":12.030000000000005}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":8.11},{"$f":"O16*O14+O17","v":9.279999999999998},11.07,10.95,11.67,15.36,{"$f":"T15","v":15.69},{"$f":"U15","v":16.185000000000002},17.01,{"$f":"W15","v":19.5}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.8},2.06,2.43,3.12,3.78,4.07,{"$f":"T14*S21+S22","v":4.26},{"$f":"U14*S21+S22","v":4.545},{"$f":"J10","v":5.02},{"$f":"K10","v":6.38}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.04625000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07666666666666666},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13199999999999995},{"$f":"(S20-R20)/(S14-R14)","v":0.09666666666666683},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09499999999999993},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13600000000000004}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.84},{"$f":"O20-O21*O14","v":2.75375},{"$f":"P20-P21*P14","v":2.966666666666667},{"$f":"Q20-Q21*Q14","v":2.8560000000000003},{"$f":"R20-R21*R14","v":3.1033333333333317},{"$f":"S20-S21*$S$3","v":3.120000000000001},null,null,{"$f":"V20-V21*V14","v":2.299999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,94 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7999999999999998},{"$f":"O21*O14+O22","v":2.06},2.43,3.12,3.7799999999999994,4.07,{"$f":"T20","v":4.26},{"$f":"U20","v":4.545},5.02,{"$f":"W20","v":6.38}]
[null,60225,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":6.06},{"$f":"E14*Dane!$E$26","v":8.65},{"$f":"F14*Dane!$E$26","v":{"v":10.7,"d":"10.70"}},{"$f":"G14*Dane!$E$26","v":10.36},{"$f":"H14*Dane!$E$26","v":11.16},{"$f":"I14*Dane!$E$26","v":14.73},{"$f":"S27*T25+S28","v":15.072000000000001},{"$f":"S27*U25+S28","v":15.585},{"$f":"J14*Dane!$E$26","v":16.44},{"$f":"K14*Dane!$E$26","v":18.82}]
[null,{"$f":"D14+9","v":15.059999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5180000000000001},{"$f":"(P26-O26)/(P3-O3)","v":0.25624999999999987},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.037777777777777764},{"$f":"(R26-Q26)/(R3-Q3)","v":0.16000000000000014},{"$f":"(S26-R26)/(S3-R3)","v":1.1900000000000002},{"$f":"(V26-S26)/(V3-S3)","v":0.1710000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.2379999999999999}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.7},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.42},12.493749999999999,10.435555555555554,10.04,2.8299999999999983,13.02,null,null,{"$f":"V26-V27*V25","v":11.680000000000003}]
[null,{"$f":"D9+9","v":17.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.059999999999999},{"$f":"O27*O25+O28","v":8.65},10.7,10.36,11.16,14.73,{"$f":"T26","v":15.072000000000001},{"$f":"U26","v":15.585},16.44,{"$f":"W26","v":18.82}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7960000000000003,"d":"1.80"}},{"v":1.952,"d":"1.95"},{"v":2.346,"d":"2.35"},{"v":2.904,"d":"2.90"},{"v":3.468,"d":"3.47"},{"v":3.7300000000000004,"d":"3.73"},{"$f":"T25*S32+S33","v":3.9032000000000004},{"$f":"U25*S32+S33","v":4.163},{"$f":"J13","v":4.596},{"$f":"K13","v":5.811999999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03119999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049250000000000016},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06199999999999998},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11280000000000001},{"$f":"(S31-R31)/(S25-R25)","v":0.08733333333333348},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08659999999999997},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.12159999999999993}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.419999999999999},{"$f":"O31-O32*O25","v":2.6907500000000004},{"$f":"P31-P32*P25","v":2.78},{"$f":"Q31-Q32*Q25","v":2.6784},{"$f":"R31-R32*R25","v":2.8566666666666656},{"$f":"S31-S32*$S$3","v":2.8640000000000008},null,null,{"$f":"V31-V32*V25","v":2.1640000000000015}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7960000000000003},{"$f":"O32*O25+O33","v":1.9520000000000002},2.346,2.904,3.468,3.7300000000000004,{"$f":"T31","v":3.9032000000000004},{"$f":"U31","v":4.163},4.596,{"$f":"W31","v":5.811999999999999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-26.49249870667357},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-23.277596646483463},-96.45733788395906,-8.413688542343513,-15.748534896110803,-29.2161635832522,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-29.2161635832522},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-29.2161635832522},-24.562486224377345,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-24.562486224377345}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D13","index":62,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D13"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":7.3},{"$f":"E7*Dane!$E$26","v":8.35},{"$f":"F7*Dane!$E$26","v":10.74},{"$f":"G7*Dane!$E$26","v":10.64},{"$f":"H7*Dane!$E$26","v":13.7},{"$f":"I7*Dane!$E$26","v":15.2},{"$f":"S5*T3+S6","v":15.666},{"$f":"$S$5*U3+$S$6","v":16.365000000000002},{"$f":"J7*Dane!$E$26","v":17.53},{"$f":"K7*Dane!$E$26","v":21.15}]
[null,"Q",null,7.3,8.35,10.74,6.31,8.61,9.35,11.45,14.08,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20999999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.29875000000000007},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.011111111111111072},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6119999999999998},{"$f":"(S4-R4)/(S3-R3)","v":0.5},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23300000000000018},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.36199999999999977}]
[null,"COP",null,2.14,2.43,3,3.98,4.87,5.47,7.02,9.64,null,"b=",{"$f":"N4-N5*$N$3","v":11.5},{"$f":"O4-O5*O3","v":12.83125},{"$f":"P4-P5*P3","v":10.662222222222223},{"$f":"Q4-Q5*Q3","v":9.416},{"$f":"R4-R5*R3","v":10.2},{"$f":"S4-S5*$S$3","v":12.869999999999997},null,null,{"$f":"V4-V5*V3","v":10.290000000000006}]
[{"$nulls":3},7.3,8.35,10.74,10.64,13.7,15.2,17.53,21.15,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":7.300000000000001},8.35,10.74,10.64,13.7,15.2,{"$f":"T4","v":15.666},{"$f":"U4","v":16.365000000000002},{"$f":"V5*V3+V6","v":17.53},{"$f":"W4","v":21.15}]
[null,"Q",null,7.71,8.81,10.49,10.42,10.9,{"$f":"(I7+I12)/2","v":14.57},16.11,18.38,null,"COP",{"$f":"D6","v":2.14},2.43,3,3.98,4.87,5.47,{"$f":"T3*S10+S11","v":5.779999999999999},{"$f":"U3*S10+S11","v":6.244999999999999},{"$f":"J6","v":7.02},{"$f":"K6","v":9.64}]
[null,"COP",null,1.82,2.09,2.47,3.03,3.78,4.1,5.13,6.67,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05800000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.07124999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.17800000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.19999999999999987},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.15499999999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2620000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3000000000000003},{"$f":"O9-O10*O3","v":3.49875},{"$f":"P9-P10*P3","v":3.7622222222222224},{"$f":"Q9-Q10*Q3","v":3.624},{"$f":"R9-R10*R3","v":3.470000000000001},{"$f":"S9-S10*$S$3","v":3.92},null,null,{"$f":"V9-V10*V3","v":1.7799999999999976}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":6.097,"d":"6.10"}},8.71,10.68,{"$f":"G14","v":9.85},{"$f":"H14","v":10.77},{"$f":"I14","v":13.94},{"$f":"J14","v":15.51},{"$f":"K14","v":17.68},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8120000000000003,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9739999999999998,"d":"1.97"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.366,"d":"2.37"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.854,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.412,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":4.67},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.026,"d":"6.03"}},null,"COP=",{"$f":"N10*N3+N11","v":2.14},{"$f":"O10*O3+O11","v":2.43},3,3.98,4.87,5.47,{"$f":"T9","v":5.779999999999999},{"$f":"U9","v":6.244999999999999},7.02,{"$f":"W9","v":9.64}]
[null,"Qmax",null,6.1,8.71,10.68,9.85,10.77,13.94,15.51,17.68,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.21,2.59,2.86,3.2,3.98,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":7.71},{"$f":"E9*Dane!$E$26","v":8.81},{"$f":"F9*Dane!$E$26","v":10.49},{"$f":"G9*Dane!$E$26","v":10.42},{"$f":"H9*Dane!$E$26","v":10.9},{"$f":"I9*Dane!$E$26","v":14.57},{"$f":"S16*T14+S17","v":14.878},{"$f":"$S$16*U14+$S$17","v":15.34},{"$f":"J9*Dane!$E$26","v":16.11},{"$f":"K9*Dane!$E$26","v":18.38}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.2200000000000001},{"$f":"(P15-O15)/(P3-O3)","v":0.20999999999999996},{"$f":"(Q15-P15)/(Q3-P3)","v":-0.00777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.09600000000000009},{"$f":"(S15-R15)/(S3-R3)","v":1.2233333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.15399999999999991},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.22699999999999995}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":12.110000000000003},{"$f":"O15-O16*O3","v":11.96},{"$f":"P15-P16*P3","v":10.435555555555556},{"$f":"Q15-Q16*Q3","v":10.228},{"$f":"R15-R16*R3","v":2.336666666666666},{"$f":"S15-S16*$S$3","v":13.030000000000001},null,null,{"$f":"V15-V16*V14","v":11.57}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":7.710000000000001},{"$f":"O16*O14+O17","v":8.810000000000002},10.49,10.42,10.9,14.57,{"$f":"T15","v":14.878},{"$f":"U15","v":15.34},16.11,{"$f":"W15","v":18.38}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.82},2.09,2.47,3.03,3.78,4.1,{"$f":"T14*S21+S22","v":4.305999999999999},{"$f":"U14*S21+S22","v":4.615},{"$f":"J10","v":5.13},{"$f":"K10","v":6.67}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05399999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.04750000000000004},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06222222222222218},{"$f":"(R20-Q20)/(R14-Q14)","v":0.15},{"$f":"(S20-R20)/(S14-R14)","v":0.10666666666666662},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10300000000000002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.154}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.8999999999999995},{"$f":"O20-O21*O14","v":2.8025},{"$f":"P20-P21*P14","v":2.9055555555555554},{"$f":"Q20-Q21*Q14","v":2.73},{"$f":"R20-R21*R14","v":3.033333333333333},{"$f":"S20-S21*$S$3","v":3.0699999999999994},null,null,{"$f":"V20-V21*V14","v":2.05}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3 | 3,98 | 4,87"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8200000000000003},{"$f":"O21*O14+O22","v":2.09},2.47,3.03,3.7799999999999994,4.1,{"$f":"T20","v":4.305999999999999},{"$f":"U20","v":4.615},5.13,{"$f":"W20","v":6.67}]
[null,51386,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":16.3},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":6.1,"d":"6.10"}},{"$f":"E14*Dane!$E$26","v":8.71},{"$f":"F14*Dane!$E$26","v":10.68},{"$f":"G14*Dane!$E$26","v":9.85},{"$f":"H14*Dane!$E$26","v":10.77},{"$f":"I14*Dane!$E$26","v":13.94},{"$f":"S27*T25+S28","v":14.254},{"$f":"S27*U25+S28","v":14.725},{"$f":"J14*Dane!$E$26","v":15.51},{"$f":"K14*Dane!$E$26","v":17.68}]
[null,{"$f":"D14+9","v":15.1},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5220000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.24624999999999986},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.184},{"$f":"(S26-R26)/(S3-R3)","v":1.0566666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.15700000000000003},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.217}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":16.3},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":16.540000000000006},12.403749999999999,10.034444444444444,9.482,3.373333333333333,12.37,null,null,{"$f":"V26-V27*V25","v":11.17}]
[null,{"$f":"D9+9","v":16.71},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":6.100000000000001},{"$f":"O27*O25+O28","v":8.71},10.68,9.85,10.77,13.94,{"$f":"T26","v":14.254},{"$f":"U26","v":14.725},15.51,{"$f":"W26","v":17.68}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8120000000000003,"d":"1.81"}},{"v":1.9739999999999998,"d":"1.97"},{"v":2.366,"d":"2.37"},{"v":2.854,"d":"2.85"},{"v":3.412,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9259999999999997},{"$f":"U25*S32+S33","v":4.205},{"$f":"J13","v":4.67},{"$f":"K13","v":6.026}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032399999999999894},{"$f":"(P31-O31)/(P25-O25)","v":0.049000000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05422222222222222},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11159999999999996},{"$f":"(S31-R31)/(S25-R25)","v":0.10933333333333328},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09300000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1356}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.459999999999998},{"$f":"O31-O32*O25","v":2.7090000000000005},{"$f":"P31-P32*P25","v":2.7455555555555557},{"$f":"Q31-Q32*Q25","v":2.6308000000000002},{"$f":"R31-R32*R25","v":2.646666666666667},{"$f":"S31-S32*$S$3","v":2.8099999999999996},null,null,{"$f":"V31-V32*V25","v":1.9580000000000002}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8120000000000003},{"$f":"O32*O25+O33","v":1.9739999999999998},2.366,2.854,3.412,3.7399999999999998,{"$f":"T31","v":3.9259999999999997},{"$f":"U31","v":4.205},4.67,{"$f":"W31","v":6.026}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-25.447368421052637},-23.311960219837736,-63.96100731112916,-8.972999270250552,-11.788268955650928,-27.577103380212172,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-27.577103380212172},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-27.577103380212172},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.239400584795343},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-15.239400584795343}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D10","index":63,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-E(-AC) 201.D10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.55},{"$f":"E7*Dane!$E$26","v":7.61},{"$f":"F7*Dane!$E$26","v":10.09},{"$f":"G7*Dane!$E$26","v":10.09},{"$f":"H7*Dane!$E$26","v":12.6},{"$f":"I7*Dane!$E$26","v":14.35},{"$f":"S5*T3+S6","v":14.808},{"$f":"$S$5*U3+$S$6","v":15.495000000000001},{"$f":"J7*Dane!$E$26","v":16.64},{"$f":"K7*Dane!$E$26","v":20.13}]
[null,"Q",null,6.55,7.61,10.09,5.9,7.58,8.21,10.11,12.56,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2120000000000001},{"$f":"(P4-O4)/(P3-O3)","v":0.30999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0},{"$f":"(R4-Q4)/(R3-Q3)","v":0.502},{"$f":"(S4-R4)/(S3-R3)","v":0.5833333333333334},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2290000000000001},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.34899999999999987}]
[null,"COP",null,2.15,2.49,3.18,4.1,5.01,5.51,7.22,10.38,null,"b=",{"$f":"N4-N5*$N$3","v":10.790000000000003},{"$f":"O4-O5*O3","v":12.26},{"$f":"P4-P5*P3","v":10.09},{"$f":"Q4-Q5*Q3","v":9.086},{"$f":"R4-R5*R3","v":8.516666666666666},{"$f":"S4-S5*$S$3","v":12.059999999999999},null,null,{"$f":"V4-V5*V3","v":9.660000000000004}]
[{"$nulls":3},6.55,7.61,10.09,10.09,12.6,14.35,16.64,20.13,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.550000000000001},7.61,10.09,10.09,12.6,14.35,{"$f":"T4","v":14.808},{"$f":"U4","v":15.495000000000001},{"$f":"V5*V3+V6","v":16.64},{"$f":"W4","v":20.13}]
[null,"Q",null,6.95,8.06,9.52,9.87,10.82,13.75,15.16,17.24,null,"COP",{"$f":"D6","v":2.15},2.49,3.18,4.1,5.01,5.51,{"$f":"T3*S10+S11","v":5.851999999999999},{"$f":"U3*S10+S11","v":6.365},{"$f":"J6","v":7.22},{"$f":"K6","v":10.38}]
[null,"COP",null,1.84,2.14,2.52,3.02,3.75,4.1,5.21,6.89,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.08625},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10222222222222216},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.16666666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.17099999999999999},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.3160000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.510000000000001},{"$f":"O9-O10*O3","v":3.7837500000000004},{"$f":"P9-P10*P3","v":3.895555555555555},{"$f":"Q9-Q10*Q3","v":3.7359999999999998},{"$f":"R9-R10*R3","v":3.8433333333333333},{"$f":"S9-S10*$S$3","v":3.8},null,null,{"$f":"V9-V10*V3","v":0.8999999999999977}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":5.824,"d":"5.82"}},8.32,10.08,{"$f":"G14","v":9.25},{"$f":"H14","v":12.2},{"$f":"I14","v":12.94},{"$f":"J14","v":14.56},{"$f":"K14","v":16.5},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8240000000000003,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.004,"d":"2.00"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.4000000000000004,"d":"2.40"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.848,"d":"2.85"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.434,"d":"3.43"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.7219999999999995,"d":"4.72"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.1579999999999995,"d":"6.16"}},null,"COP=",{"$f":"N10*N3+N11","v":2.15},{"$f":"O10*O3+O11","v":2.49},3.18,4.1,5.01,5.51,{"$f":"T9","v":5.851999999999999},{"$f":"U9","v":6.365},7.22,{"$f":"W9","v":10.38}]
[null,"Qmax",null,5.82,8.32,10.08,9.25,12.2,12.94,14.56,16.5,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.8,"d":"1.80"},1.8,2.22,2.59,2.96,3.2,3.99,5.06,null,"Q",{"$f":"D9*Dane!$E$26","v":6.95},{"$f":"E9*Dane!$E$26","v":8.06},{"$f":"F9*Dane!$E$26","v":9.52},{"$f":"G9*Dane!$E$26","v":9.87},{"$f":"H9*Dane!$E$26","v":10.82},{"$f":"I9*Dane!$E$26","v":13.75},{"$f":"S16*T14+S17","v":14.032},{"$f":"$S$16*U14+$S$17","v":14.455},{"$f":"J9*Dane!$E$26","v":15.16},{"$f":"K9*Dane!$E$26","v":17.24}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.22200000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.18249999999999988},{"$f":"(Q15-P15)/(Q3-P3)","v":0.03888888888888885},{"$f":"(R15-Q15)/(R3-Q3)","v":0.19000000000000022},{"$f":"(S15-R15)/(S3-R3)","v":0.9766666666666666},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.14100000000000001},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.20799999999999982}]
[null,"Napełnienie",{"$nulls":3},3.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":11.39},{"$f":"O15-O16*O3","v":10.7975},{"$f":"P15-P16*P3","v":9.792222222222222},{"$f":"Q15-Q16*Q3","v":9.489999999999998},{"$f":"R15-R16*R3","v":3.9833333333333343},{"$f":"S15-S16*$S$3","v":12.34},null,null,{"$f":"V15-V16*V14","v":11.000000000000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},56,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},55,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":6.949999999999999},{"$f":"O16*O14+O17","v":8.060000000000002},9.52,9.87,10.82,13.75,{"$f":"T15","v":14.032},{"$f":"U15","v":14.455},15.16,{"$f":"W15","v":17.24}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},61,{"$nulls":6},"COP",{"$f":"D10","v":1.84},2.14,2.52,3.02,3.75,4.1,{"$f":"T14*S21+S22","v":4.321999999999999},{"$f":"U14*S21+S22","v":4.654999999999999},{"$f":"J10","v":5.21},{"$f":"K10","v":6.89}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.06000000000000001},{"$f":"(P20-O20)/(P14-O14)","v":0.04749999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.146},{"$f":"(S20-R20)/(S14-R14)","v":0.11666666666666654},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.11100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.16799999999999998}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":3.04},{"$f":"O20-O21*O14","v":2.8525},{"$f":"P20-P21*P14","v":2.908888888888889},{"$f":"Q20-Q21*Q14","v":2.728},{"$f":"R20-R21*R14","v":2.9333333333333345},{"$f":"S20-S21*$S$3","v":2.9899999999999993},null,null,{"$f":"V20-V21*V14","v":1.8500000000000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,18 | 4,1 | 5,01"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.8399999999999999},{"$f":"O21*O14+O22","v":2.14},2.52,3.02,3.75,4.1,{"$f":"T20","v":4.321999999999999},{"$f":"U20","v":4.654999999999999},5.21,{"$f":"W20","v":6.89}]
[null,43220,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.55},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.82},{"$f":"E14*Dane!$E$26","v":8.32},{"$f":"F14*Dane!$E$26","v":10.08},{"$f":"G14*Dane!$E$26","v":9.25},{"$f":"H14*Dane!$E$26","v":{"v":12.2,"d":"12.20"}},{"$f":"I14*Dane!$E$26","v":12.94},{"$f":"S27*T25+S28","v":13.264},{"$f":"S27*U25+S28","v":13.75},{"$f":"J14*Dane!$E$26","v":14.56},{"$f":"K14*Dane!$E$26","v":16.5}]
[null,{"$f":"D14+9","v":14.82},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.5},{"$f":"(P26-O26)/(P3-O3)","v":0.21999999999999997},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5899999999999999},{"$f":"(S26-R26)/(S3-R3)","v":0.24666666666666673},{"$f":"(V26-S26)/(V3-S3)","v":0.1620000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.19399999999999995}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.55},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":15.82},11.620000000000001,9.434444444444445,8.07,10.473333333333333,11.319999999999999,null,null,{"$f":"V26-V27*V25","v":10.680000000000001}]
[null,{"$f":"D9+9","v":15.95},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.82},{"$f":"O27*O25+O28","v":8.32},10.08,9.25,12.2,12.94,{"$f":"T26","v":13.264},{"$f":"U26","v":13.75},14.56,{"$f":"W26","v":16.5}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8240000000000003,"d":"1.82"}},{"v":2.004,"d":"2.00"},{"v":2.4000000000000004,"d":"2.40"},{"v":2.848,"d":"2.85"},{"v":3.434,"d":"3.43"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9364},{"$f":"U25*S32+S33","v":4.231},{"$f":"J13","v":4.7219999999999995},{"$f":"K13","v":6.1579999999999995}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03599999999999994},{"$f":"(P31-O31)/(P25-O25)","v":0.049500000000000044},{"$f":"(Q31-P31)/(Q25-P25)","v":0.049777777777777726},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11720000000000005},{"$f":"(S31-R31)/(S25-R25)","v":0.10199999999999987},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.09819999999999998},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.1436}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.543999999999999},{"$f":"O31-O32*O25","v":2.7465000000000006},{"$f":"P31-P32*P25","v":2.7484444444444445},{"$f":"Q31-Q32*Q25","v":2.6136},{"$f":"R31-R32*R25","v":2.720000000000001},{"$f":"S31-S32*$S$3","v":2.758},null,null,{"$f":"V31-V32*V25","v":1.8499999999999996}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.8240000000000003},{"$f":"O32*O25+O33","v":2.004},2.4000000000000004,2.848,3.434,3.7399999999999998,{"$f":"T31","v":3.9364},{"$f":"U31","v":4.231},4.7219999999999995,{"$f":"W31","v":6.1579999999999995}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-23.2574568288854},-21.440816326530616,-54.48993288590604,-10.003707929264118,-8.079679595278245,-25.657271139935137,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-25.657271139935137},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-25.657271139935137},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-14.347907674985938},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-14.347907674985938}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"251.A04","index":64,"n_rows":67,"n_cols":23,"rows_kept":67,"hidden":true}
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.54},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":3.83},{"$f":"G7*Dane!$E$26","v":4.46},{"$f":"H7*Dane!$E$26","v":4},{"$f":"I7*Dane!$E$26","v":6.25},{"$f":"S5*T3+S6","v":6.656},{"$f":"$S$5*U3+$S$6","v":7.265},{"$f":"J7*Dane!$E$26","v":8.28},{"$f":"K7*Dane!$E$26","v":9.14}]
[null,"Q",null,2.54,3,3.83,4.46,4,6.25,8.28,9.14,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.092},{"$f":"(P4-O4)/(P3-O3)","v":0.10375000000000001},{"$f":"(Q4-P4)/(Q3-P3)","v":0.06999999999999999},{"$f":"(R4-Q4)/(R3-Q3)","v":-0.092},{"$f":"(S4-R4)/(S3-R3)","v":0.75},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.20299999999999993},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.08600000000000012}]
[null,"COP",null,2.25,2.56,3.2,4,5.1,5.52,8.17,10.88,null,"b=",{"$f":"N4-N5*$N$3","v":4.38},{"$f":"O4-O5*O3","v":4.55625},{"$f":"P4-P5*P3","v":4.32},{"$f":"Q4-Q5*Q3","v":4.644},{"$f":"R4-R5*R3","v":-1.25},{"$f":"S4-S5*$S$3","v":4.220000000000001},null,null,{"$f":"V4-V5*V3","v":6.559999999999997}]
[{"$nulls":3},{"$f":"D5","v":2.54},3,3.83,4.46,4,6.25,8.28,9.14,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.54},3,3.8300000000000005,4.46,4,6.25,{"$f":"T4","v":6.656},{"$f":"U4","v":7.265},{"$f":"V5*V3+V6","v":8.28},{"$f":"W4","v":9.14}]
[null,"Q",null,2.39,2.84,3.64,4.35,5.49,5.98,7.95,10.52,null,"COP",{"$f":"D6","v":2.25},2.56,3.2,4,5.1,5.52,{"$f":"T3*S10+S11","v":6.049999999999999},{"$f":"U3*S10+S11","v":6.844999999999999},{"$f":"J6","v":8.17},{"$f":"K6","v":10.88}]
[null,"COP",null,1.92,2.17,2.64,3.28,3.88,4.25,5.95,8.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06200000000000001},{"$f":"(P9-O9)/(P3-O3)","v":0.08000000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.08888888888888886},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21999999999999992},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.265},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2710000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.49},{"$f":"O9-O10*O3","v":3.7600000000000002},{"$f":"P9-P10*P3","v":3.822222222222222},{"$f":"Q9-Q10*Q3","v":3.56},{"$f":"R9-R10*R3","v":4.12},{"$f":"S9-S10*$S$3","v":2.869999999999999},null,null,{"$f":"V9-V10*V3","v":2.7499999999999982}]
[null,"Q",null,2.24,2.68,3.49,4.3,5.36,5.86,7.89,10.59,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.8,"d":"1.80"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":2.034,"d":"2.03"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.476,"d":"2.48"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":3.0039999999999996,"d":"3.00"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.58},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.9139999999999997,"d":"3.91"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.426,"d":"5.43"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":7.694,"d":"7.69"}},null,"COP=",{"$f":"N10*N3+N11","v":2.25},{"$f":"O10*O3+O11","v":2.56},3.2,4,5.1,5.52,{"$f":"T9","v":6.049999999999999},{"$f":"U9","v":6.844999999999999},8.17,{"$f":"W9","v":10.88}]
[null,"Qmax",null,{"$f":"D12","v":2.24},2.68,3.49,{"v":4.3,"d":"4.30"},5.36,5.86,7.89,10.59,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.62,1.83,2.23,2.59,3.13,3.41,4.64,6.44,null,"Q",{"$f":"D9*Dane!$E$26","v":2.39},{"$f":"E9*Dane!$E$26","v":2.84},{"$f":"F9*Dane!$E$26","v":3.64},{"$f":"G9*Dane!$E$26","v":4.35},{"$f":"H9*Dane!$E$26","v":5.49},{"$f":"I9*Dane!$E$26","v":5.98},{"$f":"S16*T14+S17","v":6.3740000000000006},{"$f":"$S$16*U14+$S$17","v":6.965},{"$f":"J9*Dane!$E$26","v":7.95},{"$f":"K9*Dane!$E$26","v":10.52}]
[null,"Czynnik",{"$nulls":3},"R290",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08999999999999994},{"$f":"(P15-O15)/(P3-O3)","v":0.10000000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.07888888888888884},{"$f":"(R15-Q15)/(R3-Q3)","v":0.22800000000000012},{"$f":"(S15-R15)/(S3-R3)","v":0.1633333333333334},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.19699999999999998},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.25699999999999995}]
[null,"Napełnienie",{"$nulls":3},2,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.1899999999999995},{"$f":"O15-O16*O3","v":4.34},{"$f":"P15-P16*P3","v":4.192222222222222},{"$f":"Q15-Q16*Q3","v":3.8939999999999992},{"$f":"R15-R16*R3","v":4.346666666666666},{"$f":"S15-S16*$S$3","v":4.010000000000001},null,null,{"$f":"V15-V16*V14","v":2.8100000000000014}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},49,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},49,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.3900000000000006},{"$f":"O16*O14+O17","v":2.8399999999999994},3.64,4.35,5.49,5.98,{"$f":"T15","v":6.3740000000000006},{"$f":"U15","v":6.965},7.95,{"$f":"W15","v":10.52}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},55,{"$nulls":6},"COP",{"$f":"D10","v":1.92},2.17,2.64,3.28,3.88,4.25,{"$f":"T14*S21+S22","v":4.59},{"$f":"U14*S21+S22","v":5.1},{"$f":"J10","v":5.95},{"$f":"K10","v":8.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05},{"$f":"(P20-O20)/(P14-O14)","v":0.058750000000000024},{"$f":"(Q20-P20)/(Q14-P14)","v":0.07111111111111107},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12000000000000002},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333336},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.17},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.2579999999999999}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.92},{"$f":"O20-O21*O14","v":3.0512500000000005},{"$f":"P20-P21*P14","v":3.1377777777777776},{"$f":"Q20-Q21*Q14","v":3.0399999999999996},{"$f":"R20-R21*R14","v":3.0166666666666666},{"$f":"S20-S21*$S$3","v":2.55},null,null,{"$f":"V20-V21*V14","v":0.7900000000000018}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,2 | 4 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.92},{"$f":"O21*O14+O22","v":2.17},2.64,3.28,3.88,4.25,{"$f":"T20","v":4.59},{"$f":"U20","v":5.1},5.95,{"$f":"W20","v":8.53}]
[null,45092,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":10.54},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.24},{"$f":"E14*Dane!$E$26","v":2.68},{"$f":"F14*Dane!$E$26","v":3.49},{"$f":"G14*Dane!$E$26","v":{"v":4.3,"d":"4.30"}},{"$f":"H14*Dane!$E$26","v":5.36},{"$f":"I14*Dane!$E$26","v":5.86},{"$f":"S27*T25+S28","v":6.266},{"$f":"S27*U25+S28","v":6.875},{"$f":"J14*Dane!$E$26","v":7.89},{"$f":"K14*Dane!$E$26","v":10.59}]
[null,{"$f":"D14+8","v":10.24},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.088},{"$f":"(P26-O26)/(P3-O3)","v":0.10125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.08999999999999996},{"$f":"(R26-Q26)/(R3-Q3)","v":0.2120000000000001},{"$f":"(S26-R26)/(S3-R3)","v":0.16666666666666666},{"$f":"(V26-S26)/(V3-S3)","v":0.20299999999999993},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.27}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.54},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4},4.19875,4.12,3.8759999999999994,4.193333333333333,3.830000000000001,null,null,{"$f":"V26-V27*V25","v":2.4899999999999993}]
[null,{"$f":"D9+8","v":10.39},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.24},{"$f":"O27*O25+O28","v":2.6800000000000006},3.49,4.3,5.359999999999999,5.86,{"$f":"T26","v":6.266},{"$f":"U26","v":6.875},7.89,{"$f":"W26","v":10.59}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.8,"d":"1.80"}},{"v":2.034,"d":"2.03"},{"v":2.476,"d":"2.48"},{"v":3.0039999999999996,"d":"3.00"},3.58,{"v":3.9139999999999997,"d":"3.91"},{"$f":"T25*S32+S33","v":4.2164},{"$f":"U25*S32+S33","v":4.67},{"$f":"J13","v":5.426},{"$f":"K13","v":7.694}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.04679999999999995},{"$f":"(P31-O31)/(P25-O25)","v":0.05525000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05866666666666662},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11520000000000011},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333321},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.15120000000000006},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.22679999999999997}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.735999999999999},{"$f":"O31-O32*O25","v":2.86275},{"$f":"P31-P32*P25","v":2.8866666666666663},{"$f":"Q31-Q32*Q25","v":2.773599999999999},{"$f":"R31-R32*R25","v":2.8006666666666673},{"$f":"S31-S32*$S$3","v":2.4019999999999992},null,null,{"$f":"V31-V32*V25","v":0.8900000000000006}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7999999999999998},{"$f":"O32*O25+O33","v":2.034},2.476,3.0039999999999996,3.58,3.9139999999999997,{"$f":"T31","v":4.2164},{"$f":"U31","v":4.67},5.426,{"$f":"W31","v":7.694}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(D58-$C$40)/($C$39-D57),(N17-$C$40)/($C$39-N16))))","v":-7.346123101518783},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),IF($B$34=\"Grzejniki wysokotemperaturowe 70/55\",(E58-$C$40)/($C$39-E57),(O17-$C$40)/($C$39-O16))))","v":-7.722090261282661},-7.84070796460177,-44.527196652719674,4.471252566735113,-4.464141821112009,20.000000000000004,20.000000000000004,-17.38916256157633,20.000000000000004]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},-7.722090261282661,"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-7.722090261282661},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-7.7}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]
[]
[]
[null,"Vitocal 250-A AWO-E-AC-AF 251.A04"]
[{"$nulls":3},-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",70]
[null,"Q",null,{"$f":"D66*Dane!$E$26","v":1.9041486068111455},{"$f":"E66*Dane!$E$26","v":2.48},{"$f":"F66*Dane!$E$26","v":3.23},{"$f":"G66*Dane!$E$26","v":4.31},{"$f":"H66*Dane!$E$26","v":5.04},{"$f":"I66*Dane!$E$26","v":5.52},{"$f":"I57*J52+I58","v":5.9639999999999995},{"$f":"I57*K52+I58","v":6.63},{"$f":"L66*Dane!$E$26","v":7.74},{"$f":"M66*Dane!$E$26","v":10.51}]
[null,"COP",null,{"$f":"E55/F55*E55","v":1.341235294117647},1.51,1.7,1.92,2.34,2.54,null,null,3.34,4.42]
[null,"Q",null,{"$f":"D54","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,{"$f":"L54","v":7.74},{"$f":"M54","v":10.51}]
[null,"a=",null,{"$f":"(E56-D56)/(E52-D52)","v":0.11517027863777089},{"$f":"(F54-E54)/(F52-E52)","v":0.09375},{"$f":"(G54-F54)/(G52-F52)","v":0.11999999999999995},{"$f":"(H54-G54)/(H52-G52)","v":0.14600000000000007},{"$f":"(I54-H54)/(I52-H52)","v":0.15999999999999984},{"$f":"(L54-I54)/(L52-I52)","v":0.22200000000000006}]
[null,"b=",null,{"$f":"D54-D57*D52","v":4.207554179566563},3.88625,4.069999999999999,4.018,3.9200000000000013,3.299999999999999]
[null,"weryfikacja"]
[null,"Q=",null,{"$f":"D57*D52+D58","v":1.9041486068111455},2.48,3.2299999999999995,4.31,5.04,5.52]
[null,"COP",null,{"$f":"D55","v":1.341235294117647},1.51,1.7,1.92,2.34,2.54,null,null,{"$f":"L55","v":3.34},{"$f":"M55","v":4.42}]
[null,"a=",null,{"$f":"(E61-D61)/(E52-D52)","v":0.03375294117647058},{"$f":"(F61-E61)/(F52-E52)","v":0.023749999999999993},{"$f":"(G61-F61)/(G52-F52)","v":0.024444444444444442},{"$f":"(H61-G61)/(H52-G52)","v":0.08399999999999999},{"$f":"(I61-H61)/(I52-H52)","v":0.06666666666666672},{"$f":"(L61-I61)/(L52-I52)","v":0.07999999999999999}]
[null,"b=",null,{"$f":"D61-D62*D52","v":2.0162941176470586},1.86625,1.871111111111111,1.752,1.8733333333333329,1.7400000000000002]
[null,"weryfikacja"]
[null,"COP=",null,{"$f":"D62*D52+D63","v":1.3412352941176469},1.51,1.6999999999999997,1.92,2.34,2.54]
[null,"Q",null,{"$f":"E66/F66*E66","v":1.9041486068111455},2.48,3.23,4.31,5.04,5.52,null,null,7.74,10.51]
[{"$nulls":3},"szacunek",65,70,70,70,70,null,null,70,70]

{"sheet":"Bilans-251-A04","index":65,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5463.4610717393025},null,null,"COP",{"$f":"K13","v":3.455029270027247},{"$f":"L13","v":2.9019641828018505},{"$f":"M13","v":3.247801788945342},{"$f":"N13","v":2.874081327996717},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.990857275491748},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9826047430448186},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9863913618304407},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.9865668884874472},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N2,IF($G$3=\"ogrzewanie podłogowe\",K2,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2)))","v":3.455029270027247},null,null,"Udział 2ŹC",{"$f":"1-K3","v":0.009142724508252043},{"$f":"1-L3","v":0.017395256955181404},{"$f":"1-M3","v":0.013608638169559262},{"$f":"1-N3","v":0.013433111512552776}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N3,IF($G$3=\"ogrzewanie podłogowe\",K3,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M3,L3)))","v":0.990857275491748},null,null,"COP-Inst",{"$f":"K14","v":3.4642563552335544},{"$f":"L14","v":2.9196673916234137},{"$f":"M14","v":3.2615981771703013},{"$f":"N14","v":2.8876973449838137}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":0.009142724508252043},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF($G$3=\"Grzejniki wysokotemperaturowe 70/55\",N5,IF($G$3=\"ogrzewanie podłogowe\",K5,IF($G$3=\"Grzejniki niskotemperaturowe 45/35\",M5,L5)))","v":3.4642563552335544},{"$nulls":10},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R7*Bilans!F7+S7","v":4.046708333333334},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.8001387210518087,"d":"80.01%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":0.8087803030303036},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC7*Bilans!F7+AD7","v":3.475185185185185},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.5572117400419287},{"$f":"AF7*Z7","v":186.25172740041927},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":33.32366745468109},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ7*Bilans!F7+AK7","v":3.884226851851852},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.8336094038275105,"d":"83.36%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":0.6462988215488217},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU7*Bilans!F7+AV7","v":2.860148148148148},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.104637316561845},{"$f":"AX7*AR7","v":153.28896298380027},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":40.489481473022984},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB7*Bilans!F7+BC7","v":4.046708333333334},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.8001387210518087,"d":"80.01%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":0.8087803030303036},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W7<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W7<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W7<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W7<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W7<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM7*Bilans!F7+BN7","v":3.475185185185185},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.5572117400419287},{"$f":"BP7*BJ7","v":186.25172740041927},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":33.32366745468109},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F7<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F7*BT7+BU7","v":2.657622222222222},null,{"$f":"IF(Bilans!F7<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY7","v":3.13289317119945},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC7*Bilans!F7+CD7","v":3.768625},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.8591802130227949,"d":"85.92%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":0.5306969696969697},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F7<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F7<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F7<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F7<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F7<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F7<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN7*Bilans!F7+CO7","v":2.657622222222222},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":1.9556088050314464},{"$f":"CQ7*CK7","v":142.43463392304173},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":43.575010205066725}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R8*Bilans!F8+S8","v":4.387166666666667},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.5313103300604726,"d":"53.13%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":2.056219696969697},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC8*Bilans!F8+AD8","v":4.174166666666666},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":4.095408805031447},{"$f":"AF8*Z8","v":209.13763527730137},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":14.58893319297991},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ8*Bilans!F8+AK8","v":4.530499999999999},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.5145010417607263,"d":"51.45%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":2.199553030303029},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU8*Bilans!F8+AV8","v":3.3749999999999996},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.311320754716981},{"$f":"AX8*AR8","v":169.09710977701548},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.043448484848486},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB8*Bilans!F8+BC8","v":4.387166666666667},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.5313103300604726,"d":"53.13%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":2.056219696969697},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W8<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W8<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W8<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W8<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W8<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM8*Bilans!F8+BN8","v":3.808148148148148},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.7362962962962967},{"$f":"BP8*BJ8","v":190.79906531986538},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":15.991142221180883},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F8<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F8*BT8+BU8","v":3.0951999999999993},null,{"$f":"IF(Bilans!F8<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY8","v":2.689986595899428},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC8*Bilans!F8+CD8","v":4.467833333333333},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.5217175296818675,"d":"52.17%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":2.136886363636363},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F8<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F8<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F8<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F8<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F8<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F8<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN8*Bilans!F8+CO8","v":3.0951999999999993},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":3.0367999999999995},{"$f":"CQ8*CK8","v":155.0783330909091},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":19.674540784557912}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12036.839682080019},null,{"$f":"F9/F11","v":3503.697681723654},{"$nulls":9},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R9*Bilans!F9+S9","v":4.385633333333334},{"v":0.5309813240062767,"d":"53.10%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.3286893939393942},null,2.0569439393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC9*Bilans!F9+AD9","v":4.177833333333333},4.099006289308177,209.09925410405947,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":14.560663857226267},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ9*Bilans!F9+AK9","v":4.5343},{"v":0.5135719722866582,"d":"51.36%"},2.3286893939393942,null,2.2056106060606058,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU9*Bilans!F9+AV9","v":3.377},3.3132830188679248,169.0177957735849,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.013629499017412},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB9*Bilans!F9+BC9","v":4.385633333333334},{"v":0.5309813240062767,"d":"53.10%"},2.3286893939393942,null,2.0569439393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W9<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W9<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W9<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W9<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W9<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM9*Bilans!F9+BN9","v":3.8096296296296295},3.737749825296995,190.67077367892765,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":15.967963485231468},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F9<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F9*BT9+BU9","v":3.0971199999999994},null,{"$f":"IF(Bilans!F9<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY9","v":2.688318990425915},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC9*Bilans!F9+CD9","v":4.4713666666666665},{"v":0.520800365422815,"d":"52.08%"},2.3286893939393942,null,2.1426772727272723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F9<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F9<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F9<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F9<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F9<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F9<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN9*Bilans!F9+CO9","v":3.0971199999999994},3.0386837735849053,155.00988914607203,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":19.641482027878098}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":130.8070912066884},{"$nulls":11},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R10*Bilans!F10+S10","v":4.285583333333333},{"v":0.6476806488279062,"d":"64.77%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.7756893939393943},null,1.509893939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC10*Bilans!F10+AD10","v":3.7785185185185184},3.279468902865129,202.47500632996636,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":22.026741178781506},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ10*Bilans!F10+AK10","v":4.153435185185185},{"v":0.6682876390704138,"d":"66.83%"},2.7756893939393943,null,1.377745791245791,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU10*Bilans!F10+AV10","v":3.1028148148148147},2.693009084556254,166.26687051851854,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":26.823531023912444},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB10*Bilans!F10+BC10","v":4.285583333333333},{"v":0.6476806488279062,"d":"64.77%"},2.7756893939393943,null,1.509893939393939,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W10<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W10<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W10<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W10<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W10<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM10*Bilans!F10+BN10","v":3.7785185185185184},3.279468902865129,202.47500632996636,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":22.026741178781506},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F10<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F10*BT10+BU10","v":2.857822222222222},null,{"$f":"IF(Bilans!F10<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY10","v":2.913423531696675},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC10*Bilans!F10+CD10","v":4.07575},{"v":0.6810254294152963,"d":"68.10%"},2.7756893939393943,null,1.300060606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F10<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F10<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F10<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F10<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F10<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F10<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN10*Bilans!F10+CO10","v":2.857822222222222},2.4803740041928717,153.1387419959596,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":29.123032496374982}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.4354675475763257},{"$nulls":11},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R11*Bilans!F11+S11","v":4.344791666666667},{"v":0.6124844706959309,"d":"61.25%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6611174242424247},null,1.683674242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC11*Bilans!F11+AD11","v":3.8537037037037036},3.3447239692522706,197.3067872752684,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":20.63513535127723},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ11*Bilans!F11+AK11","v":4.220162037037037},{"v":0.6305723336895347,"d":"63.06%"},2.6611174242424247,null,1.559044612794612,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU11*Bilans!F11+AV11","v":3.1629629629629625},2.745213137665967,161.94137081506892,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":25.141520296257564},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB11*Bilans!F11+BC11","v":4.344791666666667},{"v":0.6124844706959309,"d":"61.25%"},2.6611174242424247,null,1.683674242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W11<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W11<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W11<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W11<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W11<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM11*Bilans!F11+BN11","v":3.8537037037037036},3.3447239692522706,197.3067872752684,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":20.63513535127723},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F11<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F11*BT11+BU11","v":2.907444444444444},null,{"$f":"IF(Bilans!F11<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY11","v":2.8636992626075277},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC11*Bilans!F11+CD11","v":4.151875},{"v":0.6409435313544903,"d":"64.09%"},2.6611174242424247,null,1.4907575757575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F11<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F11<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F11<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F11<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F11<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F11<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN11*Bilans!F11+CO11","v":2.907444444444444},2.523442348008385,148.85901112826375,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":27.351063467986346}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R12*Bilans!F12+S12","v":4.400791666666667},{"v":0.5800669473209452,"d":"58.01%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.552753787878788},null,1.8480378787878786,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC12*Bilans!F12+AD12","v":3.9248148148148143},3.850761705101328,217.14340234292618,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":17.133228686077537},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ12*Bilans!F12+AK12","v":4.283273148148148},{"v":0.5959820211285051,"d":"59.60%"},2.552753787878788,null,1.7305193602693603,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU12*Bilans!F12+AV12","v":3.2198518518518515},3.1590999301187983,178.14078348669085,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":20.88442352838452},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB12*Bilans!F12+BF8","v":2.411738636363637},{"v":1,"d":"100.00%"},2.552753787878788,null,-0.14101515151515098,0.055240404376141417,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":53.2747359355215},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":3.1149913372057854},null,{"$f":"IF(Bilans!W12<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W12<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W12<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W12<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W12<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W12<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM12*Bilans!F12+BN12","v":3.9248148148148143},2.8880712788259957,153.8612347424188,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":25.226916138117048},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F12<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F12*BT12+BU12","v":2.9543777777777773},null,{"$f":"IF(Bilans!F12<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY12","v":2.818206450865803},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC12*Bilans!F12+CD12","v":4.223875},{"v":0.6043630050318223,"d":"60.44%"},2.552753787878788,null,1.6711212121212116,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":3.1149913372057854},null,{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F12<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F12<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F12<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F12<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F12<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F12<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN12*Bilans!F12+CO12","v":2.9543777777777773},2.5641769392033535,144.59323828069373,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":29.374426090552497}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":11914.990309048193},null,{"$f":"F13/F15","v":4314.165406977765},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.455029270027247},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9019641828018505},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":3.247801788945342},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.874081327996717},{"$nulls":3},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R13*Bilans!F13+S13","v":4.376433333333334},{"v":0.5290024462981133,"d":"52.90%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.31514393939394},null,2.061289393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC13*Bilans!F13+AD13","v":4.199833333333333},4.120591194968554,208.8607804985707,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":14.392084426149667},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ13*Bilans!F13+AK13","v":4.557099999999999},{"v":0.5080300935669484,"d":"50.80%"},2.31514393939394,null,2.2419560606060593,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU13*Bilans!F13+AV13","v":3.3889999999999993},3.3250566037735845,168.5374463533448,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":17.83545467957832},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB13*Bilans!F13+BC13","v":4.376433333333334},{"v":0.5290024462981133,"d":"52.90%"},2.31514393939394,null,2.061289393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W13<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W13<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W13<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W13<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W13<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM13*Bilans!F13+BN13","v":3.8185185185185184},3.7464709993011884,189.89771612985203,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":15.829268763777444},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F13<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F13*BT13+BU13","v":3.1086399999999994},null,{"$f":"IF(Bilans!F13<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY13","v":2.6783566162784718},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC13*Bilans!F13+CD13","v":4.492566666666666},{"v":0.5153276759522635,"d":"51.53%"},2.31514393939394,null,2.177422727272726,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F13<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F13<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F13<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F13<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F13<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F13<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN13*Bilans!F13+CO13","v":3.1086399999999994},3.0499864150943394,154.5949386933791,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":19.443987051923322}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":252.65646423851376},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.4642563552335544},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9196673916234137},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":3.2615981771703013},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.8876973449838137},{"$nulls":3},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R14*Bilans!F14+S14","v":4.155791666666667},{"v":0.7283437043410573,"d":"72.83%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.026844696969697},null,1.1289469696969703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC14*Bilans!F14+AD14","v":3.6137037037037034},3.1364220824598177,212.54876655485674,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":25.279905431025306},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ14*Bilans!F14+AK14","v":4.007162037037037},{"v":0.7553586975004877,"d":"75.54%"},3.026844696969697,null,0.9803173400673395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU14*Bilans!F14+AV14","v":2.970962962962963},2.5785716282320053,174.74440768642398,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":30.74898240881045},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB14*Bilans!F14+BC14","v":4.155791666666667},{"v":0.7283437043410573,"d":"72.83%"},3.026844696969697,null,1.1289469696969703,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W14<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W14<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W14<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W14<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W14<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM14*Bilans!F14+BN14","v":3.6137037037037034},3.1364220824598177,212.54876655485674,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":25.279905431025306},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F14<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F14*BT14+BU14","v":2.7490444444444444},null,{"$f":"IF(Bilans!F14<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY14","v":3.02870567569544},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC14*Bilans!F14+CD14","v":3.908875},{"v":0.7743518779622518,"d":"77.44%"},3.026844696969697,null,0.8820303030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F14<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F14<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F14<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F14<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F14<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F14<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN14*Bilans!F14+CO14","v":2.7490444444444444},2.3859631027253667,161.69173063975606,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":33.23121533010984}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.7618297364715767},{"$nulls":4},{"$f":"F11","v":3.4354675475763257},{"$f":"F15","v":2.7618297364715767},{"$f":"F28","v":3.1832406295849562},{"$nulls":4},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R15*Bilans!F15+S15","v":4.245625},{"v":0.6719885443571592,"d":"67.20%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.853011363636364},null,1.3926136363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC15*Bilans!F15+AD15","v":3.7277777777777774},3.235429769392033,205.7600974842767,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":22.99762904460925},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ15*Bilans!F15+AK15","v":4.108402777777778},{"v":0.6944332184439689,"d":"69.44%"},2.853011363636364,null,1.255391414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU15*Bilans!F15+AV15","v":3.062222222222222},2.6577777777777776,169.02379393939395,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":27.996025197628462},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB15*Bilans!F15+BC15","v":4.245625},{"v":0.6719885443571592,"d":"67.20%"},2.853011363636364,null,1.3926136363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W15<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W15<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W15<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W15<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W15<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM15*Bilans!F15+BN15","v":3.7277777777777774},3.235429769392033,205.7600974842767,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":22.99762904460925},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F15<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F15*BT15+BU15","v":2.824333333333333},null,{"$f":"IF(Bilans!F15<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY15","v":2.9479687873107188},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC15*Bilans!F15+CD15","v":4.024375},{"v":0.708932781770179,"d":"70.89%"},2.853011363636364,null,1.171363636363636,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F15<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F15<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F15<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F15<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F15<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F15<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN15*Bilans!F15+CO15","v":2.824333333333333},2.4513081761006283,155.89317192109775,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":30.354083734475807}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.5458268364609724},{"$f":"F19","v":3.5458268364609724},{"$f":"F19","v":3.5458268364609724},{"$nulls":4},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R16*Bilans!F16+S16","v":4.246208333333334},{"v":0.6716303939611008,"d":"67.16%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.851882575757576},null,1.3943257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC16*Bilans!F16+AD16","v":3.728518518518518},3.2360726764500343,205.71331559240198,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":22.983265429723627},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ16*Bilans!F16+AK16","v":4.109060185185185},{"v":0.6940474091958448,"d":"69.40%"},2.851882575757576,null,1.2571776094276088,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU16*Bilans!F16+AV16","v":3.0628148148148147},2.6582921034241784,168.98448739673464,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":27.978684952238044},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB16*Bilans!F16+BC16","v":4.246208333333334},{"v":0.6716303939611008,"d":"67.16%"},2.851882575757576,null,1.3943257575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W16<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W16<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W16<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W16<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W16<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM16*Bilans!F16+BN16","v":3.728518518518518},3.2360726764500343,205.71331559240198,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":22.983265429723627},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F16<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F16*BT16+BU16","v":2.8248222222222217},null,{"$f":"IF(Bilans!F16<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY16","v":2.947458585580653},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC16*Bilans!F16+CD16","v":4.025125},{"v":0.7085202511120962,"d":"70.85%"},2.851882575757576,null,1.173242424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F16<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F16<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F16<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F16<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F16<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F16<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN16*Bilans!F16+CO16","v":2.8248222222222217},2.451732494758909,155.85373718978462,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":30.33590223718146}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2593.255813953497},null,{"$f":"F17/F19","v":731.3543310371525},{"$nulls":9},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R17*Bilans!F17+S17","v":4.042916666666667},{"v":0.8027039434851453,"d":"80.27%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.245265151515152},null,0.7976515151515149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC17*Bilans!F17+AD17","v":3.4703703703703703},2.5536687631027255,186.44335639413003,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":33.45057950907151},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ17*Bilans!F17+AK17","v":3.8799537037037037},{"v":0.8364185243801505,"d":"83.64%"},3.245265151515152,null,0.6346885521885519,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU17*Bilans!F17+AV17","v":2.8562962962962963},2.1018029350104825,153.45263228511539,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":40.64210710580913},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB17*Bilans!F17+BC17","v":4.042916666666667},{"v":0.8027039434851453,"d":"80.27%"},3.245265151515152,null,0.7976515151515149,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W17<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W17<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W17<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W17<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W17<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM17*Bilans!F17+BN17","v":3.4703703703703703},2.5536687631027255,186.44335639413003,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":33.45057950907151},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F17<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F17*BT17+BU17","v":2.654444444444444},null,{"$f":"IF(Bilans!F17<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY17","v":3.136643725602812},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC17*Bilans!F17+CD17","v":3.7637500000000004},{"v":0.8622424846270744,"d":"86.22%"},3.245265151515152,null,0.5184848484848485,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F17<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F17<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F17<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F17<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F17<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F17<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN17*Bilans!F17+CO17","v":2.654444444444444},1.9532704402515724,142.60827484276734,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":43.732653830054424}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":4.186046511627907},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5463.4610717393025},{"$nulls":5},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R18*Bilans!F18+S18","v":4.238916666666667},{"v":0.6761143588359662,"d":"67.61%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.8659924242424246},null,1.3729242424242427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC18*Bilans!F18+AD18","v":3.719259259259259},3.228036338225017,206.29558555619087,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":23.163221842569524},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ18*Bilans!F18+AK18","v":4.100842592592593},{"v":0.6988789156207325,"d":"69.89%"},2.8659924242424246,null,1.2348501683501683,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU18*Bilans!F18+AV18","v":3.055407407407407},2.6518630328441644,169.47381623225974,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.195921468081256},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB18*Bilans!F18+BC18","v":4.238916666666667},{"v":0.6761143588359662,"d":"67.61%"},2.8659924242424246,null,1.3729242424242427,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W18<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W18<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W18<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W18<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W18<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM18*Bilans!F18+BN18","v":3.719259259259259},3.228036338225017,206.29558555619087,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":23.163221842569524},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F18<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F18*BT18+BU18","v":2.818711111111111},null,{"$f":"IF(Bilans!F18<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY18","v":2.9538488278587205},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC18*Bilans!F18+CD18","v":4.01575},{"v":0.7136879597192118,"d":"71.37%"},2.8659924242424246,null,1.149757575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F18<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F18<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F18<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F18<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F18<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F18<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN18*Bilans!F18+CO18","v":2.818711111111111},2.446428511530398,156.34501889933298,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":30.563624265238523}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.5458268364609724},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":5895.829325513054},{"$nulls":5},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R19*Bilans!F19+S19","v":4.037666666666667},{"v":0.8062637436863473,"d":"80.63%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.2554242424242426},null,0.7822424242424248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC19*Bilans!F19+AD19","v":3.4637037037037035},2.548763102725367,186.70662891557083,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":33.626886383078},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ19*Bilans!F19+AK19","v":3.874037037037037},{"v":0.8403183065369129,"d":"84.03%"},3.2554242424242426,null,0.6186127946127944,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU19*Bilans!F19+AV19","v":2.8509629629629627},2.0978784067085954,153.6776033725939,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":40.85411575744979},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB19*Bilans!F19+BC19","v":4.037666666666667},{"v":0.8062637436863473,"d":"80.63%"},3.2554242424242426,null,0.7822424242424248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W19<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W19<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W19<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W19<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W19<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM19*Bilans!F19+BN19","v":3.4637037037037035},2.548763102725367,186.70662891557083,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":33.626886383078},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F19<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F19*BT19+BU19","v":2.650044444444444},null,{"$f":"IF(Bilans!F19<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY19","v":3.1418516504818017},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC19*Bilans!F19+CD19","v":3.757},{"v":0.8664956727240465,"d":"86.65%"},3.2554242424242426,null,0.5015757575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F19<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F19<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F19<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F19<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F19<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F19<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN19*Bilans!F19+CO19","v":2.650044444444444},1.9500327044025156,142.8473411769011,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":43.951553776113535}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6650.85884718501},{"$nulls":5},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R20*Bilans!F20+S20","v":3.994791666666667},{"v":0.8356856702619415,"d":"83.57%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.338390151515152},null,0.656401515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC20*Bilans!F20+AD20","v":3.409259259259259},2.5087002096436057,188.76714727463317,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":35.09253503530691},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ20*Bilans!F20+AK20","v":3.825717592592593},{"v":0.8726180306614866,"d":"87.26%"},3.338390151515152,null,0.48732744107744086,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU20*Bilans!F20+AV20","v":2.8074074074074074},2.0658280922431866,155.4432348008386,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":42.615670844327184},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB20*Bilans!F20+BC20","v":3.994791666666667},{"v":0.8356856702619415,"d":"83.57%"},3.338390151515152,null,0.656401515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W20<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W20<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W20<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W20<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W20<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM20*Bilans!F20+BN20","v":3.409259259259259},2.5087002096436057,188.76714727463317,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":35.09253503530691},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F20<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F20*BT20+BU20","v":2.614111111111111},null,{"$f":"IF(Bilans!F20<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY20","v":3.1850392572215402},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC20*Bilans!F20+CD20","v":3.7018750000000002},{"v":0.901810609897728,"d":"90.18%"},3.338390151515152,null,0.3634848484848483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F20<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F20<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F20<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F20<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F20<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F20<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN20*Bilans!F20+CO20","v":2.614111111111111},1.9235911949685534,144.74061946540883,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":45.76681897394484}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R21*Bilans!F21+S21","v":4.364333333333334},{"v":0.6010776056602071,"d":"60.11%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6233030303030307},null,1.741030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC21*Bilans!F21+AD21","v":3.8785185185185185},3.366261355695318,195.52225229909155,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":20.187678987369292},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ21*Bilans!F21+AK21","v":4.242185185185185},{"v":0.6183848454952622,"d":"61.84%"},2.6233030303030307,null,1.618882154882154,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU21*Bilans!F21+AV21","v":3.1828148148148148},2.762443046820405,160.45072835728354,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":24.600327494383176},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB21*Bilans!F21+BC21","v":4.364333333333334},{"v":0.6010776056602071,"d":"60.11%"},2.6233030303030307,null,1.741030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W21<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W21<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W21<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W21<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W21<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM21*Bilans!F21+BN21","v":3.8785185185185185},3.366261355695318,195.52225229909155,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":20.187678987369292},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F21<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F21*BT21+BU21","v":2.923822222222222},null,{"$f":"IF(Bilans!F21<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY21","v":2.8476582633330483},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC21*Bilans!F21+CD21","v":4.1770000000000005},{"v":0.6280351999767849,"d":"62.80%"},2.6233030303030307,null,1.5536969696969698,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F21<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F21<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F21<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F21<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F21<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F21<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN21*Bilans!F21+CO21","v":2.923822222222222},2.537657023060796,147.39450217434725,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":26.77942803885975}]
[null,16,null,null,"3 | 30 | 12",{"$nulls":12},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R22*Bilans!F22+S22","v":4.286458333333334},{"v":0.6471534298022755,"d":"64.72%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.7739962121212125},null,1.5124621212121214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC22*Bilans!F22+AD22","v":3.7796296296296292},3.2804332634521307,202.40124124896766,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":22.005772525867933},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ22*Bilans!F22+AK22","v":4.154421296296296},{"v":0.6677214500595438,"d":"66.77%"},2.7739962121212125,null,1.3804250841750836,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU22*Bilans!F22+AV22","v":3.1037037037037036},2.693780573025856,166.20503690998032,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":26.79819912010528},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB22*Bilans!F22+BC22","v":4.286458333333334},{"v":0.6471534298022755,"d":"64.72%"},2.7739962121212125,null,1.5124621212121214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W22<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W22<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W22<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W22<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W22<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM22*Bilans!F22+BN22","v":3.7796296296296292},3.2804332634521307,202.40124124896766,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":22.005772525867933},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F22<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F22*BT22+BU22","v":2.8585555555555553},null,{"$f":"IF(Bilans!F22<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY22","v":2.91267612254251},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC22*Bilans!F22+CD22","v":4.076875},{"v":0.6804221890838479,"d":"68.04%"},2.7739962121212125,null,1.3028787878787877,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F22<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F22<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F22<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F22<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F22<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F22<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN22*Bilans!F22+CO22","v":2.8585555555555553},2.481010482180293,153.07721901848674,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":29.09639789928639}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R23*Bilans!F23+S23","v":4.069166666666667},{"v":0.7850427270865526,"d":"78.50%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.1944696969696973},null,0.8746969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC23*Bilans!F23+AD23","v":3.5037037037037035},3.04095038434661,218.31259259259255,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":27.62141864225489},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ23*Bilans!F23+AK23","v":3.909537037037037},{"v":0.8170966707072622,"d":"81.71%"},3.1944696969696973,null,0.7150673400673395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU23*Bilans!F23+AV23","v":2.8829629629629627},2.121425576519916,152.2990707070707,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":39.59383000093432},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB23*Bilans!F23+BC23","v":4.069166666666667},{"v":0.7850427270865526,"d":"78.50%"},3.1944696969696973,null,0.8746969696969695,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W23<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W23<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W23<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W23<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W23<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM23*Bilans!F23+BN23","v":3.5037037037037035},3.04095038434661,218.31259259259255,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":27.62141864225489},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F23<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F23*BT23+BU23","v":2.6764444444444444},null,{"$f":"IF(Bilans!F23<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY23","v":3.110860951704216},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC23*Bilans!F23+CD23","v":3.7975000000000003},{"v":0.841203343507491,"d":"84.12%"},3.1944696969696973,null,0.603030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F23<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F23<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F23<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F23<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F23<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F23<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN23*Bilans!F23+CO23","v":2.6764444444444444},1.9694591194968554,141.38926060606062,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":42.64895006189426}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R24*Bilans!F24+S24","v":4.005000000000001},{"v":0.8286233117693791,"d":"82.86%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.318636363636364},null,0.686363636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC24*Bilans!F24+AD24","v":3.422222222222222},2.5182389937106917,188.29101886792455,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":34.7393412042503},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ24*Bilans!F24+AK24","v":3.8372222222222225},{"v":0.8648538373455125,"d":"86.49%"},3.318636363636364,null,0.5185858585858587,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU24*Bilans!F24+AV24","v":2.8177777777777777},2.0734591194968557,155.03442332761583,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":42.19131344995698},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB24*Bilans!F24+BC24","v":4.005000000000001},{"v":0.8286233117693791,"d":"82.86%"},3.318636363636364,null,0.686363636363637,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W24<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W24<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W24<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W24<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W24<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM24*Bilans!F24+BN24","v":3.422222222222222},2.5182389937106917,188.29101886792455,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":34.7393412042503},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F24<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F24*BT24+BU24","v":2.6226666666666665},null,{"$f":"IF(Bilans!F24<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY24","v":3.174649152883035},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC24*Bilans!F24+CD24","v":3.7150000000000003},{"v":0.8933072311268812,"d":"89.33%"},3.318636363636364,null,0.3963636363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F24<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F24<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F24<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F24<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F24<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F24<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN24*Bilans!F24+CO24","v":2.6226666666666665},1.9298867924528302,144.29938991423674,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":45.33010121551047}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R25*Bilans!F25+S25","v":4.226083333333333},{"v":0.6840437183938851,"d":"68.40%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.890825757575758},null,1.3352575757575753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC25*Bilans!F25+AD25","v":3.7029629629629626},3.2138923829489863,207.30716123753257,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":23.482130957021454},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ25*Bilans!F25+AK25","v":4.086379629629629},{"v":0.7074295634734674,"d":"70.74%"},2.890825757575758,null,1.1955538720538712,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU25*Bilans!F25+AV25","v":3.0423703703703704},2.64054786862334,170.32445941884254,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":28.580826999939184},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB25*Bilans!F25+BC25","v":4.226083333333333},{"v":0.6840437183938851,"d":"68.40%"},2.890825757575758,null,1.3352575757575753,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W25<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W25<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W25<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W25<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W25<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM25*Bilans!F25+BN25","v":3.7029629629629626},3.2138923829489863,207.30716123753257,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":23.482130957021454},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F25<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F25*BT25+BU25","v":2.807955555555555},null,{"$f":"IF(Bilans!F25<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY25","v":2.9651632110610793},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC25*Bilans!F25+CD25","v":3.99925},{"v":0.722841972263739,"d":"72.28%"},2.890825757575758,null,1.1084242424242419,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F25<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F25<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F25<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F25<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F25<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F25<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN25*Bilans!F25+CO25","v":2.807955555555555},2.4370935010482175,157.2009498678864,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":30.96682248166591}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":11970.900071040134},null,{"$f":"F26/F28","v":3760.6016836373906},{"$nulls":9},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R26*Bilans!F26+S26","v":3.4037604166666666},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.213765151515152},null,-0.8100047348484853,0.19222825803598245,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":77.75126125100455},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":18.502738748995455},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC26*Bilans!F26+AD26","v":2.8713333333333333},2.112867924528302,164.27814598886778,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":64.70294268869196},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ26*Bilans!F26+AK26","v":3.07403125},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.139733901515152,0.27047874300857405,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":70.21933907045272},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":26.03466092954729},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU26*Bilans!F26+AV26","v":2.249014583333333},1.6549352594339621,116.20846012184103,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":80.1039615381926},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB26*Bilans!F26+BC26","v":3.229166666666666},{"v":1,"d":"100.00%"},4.213765151515152,null,-0.9845984848484859,0.23366240154472107,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":73.76305920171443},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":22.490940798285582},null,{"$f":"IF(Bilans!W26<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W26<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W26<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W26<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W26<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W26<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM26*Bilans!F26+BN26","v":2.0638425925925934},1.5186766247379462,112.02223377880497,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":83.14202147971922},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F26<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F26*BT26+BU26","v":2.249014583333333},null,{"$f":"IF(Bilans!F26<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY26","v":4.382080613428005},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC26*Bilans!F26+CD26","v":2.84484375},{"v":1,"d":"100.00%"},4.213765151515152,null,-1.368921401515152,0.3248689360447452,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":95.92913106395525},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":22.490940798285582},null,{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F26<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F26<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F26<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F26<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F26<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F26<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN26*Bilans!F26+CO26","v":1.6024270833333334},1.17914445754717,113.11430321137888,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":121.4995857437263}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":196.7467022465738},{"$nulls":11},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R27*Bilans!F27+S27","v":3.2593750000000004},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.402272727272727},null,-1.142897727272727,0.2596153846153845,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":74.61461538461539},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":26.163566433566427},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC27*Bilans!F27+AD27","v":2.76},2.030943396226415,151.5380603773585,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":73.59587941623593},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ27*Bilans!F27+AK27","v":2.9331250000000004},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.469147727272727,0.333724832214765,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":67.14600000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":33.63218181818181},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU27*Bilans!F27+AV27","v":2.172125},1.5983561320754718,107.32322084433966,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":88.50066383390794},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB27*Bilans!F27+BC27","v":3.0899999999999994},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.312272727272728,0.29808982963345393,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":70.73723076923076},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":30.04095104895106},null,{"$f":"IF(Bilans!W27<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W27<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W27<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W27<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W27<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W27<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM27*Bilans!F27+BN27","v":1.9401388888888897},1.427649371069183,100.98796301886797,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":93.11912167896244},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F27<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F27*BT27+BU27","v":2.172125},null,{"$f":"IF(Bilans!F27<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY27","v":4.493856554574277},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC27*Bilans!F27+CD27","v":2.714375},{"v":1,"d":"100.00%"},4.402272727272727,null,-1.6878977272727274,0.3834150748580279,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.3947667433238},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":30.04095104895106},null,{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F27<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F27<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F27<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F27<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F27<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F27<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN27*Bilans!F27+CO27","v":1.569375},1.1548231132075473,115.93819708027073,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":136.86208500724715}]
[null,22,null,null,"COP",{"$f":"BQ373","v":3.1832406295849562},{"$nulls":11},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R28*Bilans!F28+S28","v":3.5170208333333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.0658939393939395},null,-0.548873106060606,0.13499444752915046,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":80.19041837867852},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":12.514672530412398},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC28*Bilans!F28+AD28","v":2.958666666666667},2.1771320754716985,174.5851319977162,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":57.73683739531622},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ28*Bilans!F28+AK28","v":3.1845625},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.8813314393939393,0.2167620337694569,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":72.61014686285398},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":20.094944046236936},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU28*Bilans!F28+AV28","v":2.3093291666666667},1.6993176886792454,123.38770694164559,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":73.50401545896008},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB28*Bilans!F28+BC28","v":3.338333333333333},{"v":1,"d":"100.00%"},4.0658939393939395,null,-0.7275606060606066,0.17894234746542761,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":76.11622431982231},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":16.5888665892686},null,{"$f":"IF(Bilans!W28<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W28<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W28<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W28<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W28<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W28<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM28*Bilans!F28+BN28","v":2.16087962962963},1.5900812368972752,121.03098011441351,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":75.41616422631574},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F28<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F28*BT28+BU28","v":2.3093291666666667},null,{"$f":"IF(Bilans!F28<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY28","v":4.299609447725032},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC28*Bilans!F28+CD28","v":2.9471875},{"v":1,"d":"100.00%"},4.0658939393939395,null,-1.1187064393939394,0.2751440288579425,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.42994688023298},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":16.5888665892686},null,{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F28<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F28<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F28<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F28<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F28<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F28<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN28*Bilans!F28+CO28","v":1.6283541666666668},1.1982228773584906,110.7516769049252,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":109.66183078051014}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R29*Bilans!F29+S29","v":3.9131250000000004},{"v":0.8935110569034863,"d":"89.35%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.496420454545455},null,0.41670454545454527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC29*Bilans!F29+AD29","v":3.3055555555555554},2.4323899371069184,192.25057246998287,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":38.01781100076394},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ29*Bilans!F29+AK29","v":3.7336805555555554},{"v":0.9364540973766308,"d":"93.65%"},3.496420454545455,null,0.2372601010101003,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU29*Bilans!F29+AV29","v":2.7244444444444444},2.0047798742138365,158.4532449399657,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":46.12683023135103},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB29*Bilans!F29+BC29","v":3.9131250000000004},{"v":0.8935110569034863,"d":"89.35%"},3.496420454545455,null,0.41670454545454527,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W29<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W29<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W29<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W29<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W29<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM29*Bilans!F29+BN29","v":3.3055555555555554},2.4323899371069184,192.25057246998287,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":38.01781100076394},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F29<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F29*BT29+BU29","v":2.5456666666666665},null,{"$f":"IF(Bilans!F29<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY29","v":3.270674287663182},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC29*Bilans!F29+CD29","v":3.5968750000000003},{"v":0.9720717162941317,"d":"97.21%"},3.496420454545455,null,0.10045454545454513,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F29<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F29<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F29<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F29<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F29<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F29<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN29*Bilans!F29+CO29","v":2.5456666666666665},1.8732264150943396,148.05555851629504,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":49.36623793255324}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12163.831295192127},null,{"$f":"F30/F32","v":4454.197665335849},{"$nulls":9},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R30*Bilans!F30+S30","v":4.1213750000000005},{"v":0.7505852250324665,"d":"75.06%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.093443181818182},null,1.0279318181818184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC30*Bilans!F30+AD30","v":3.57},3.0984905660377353,214.9307416466552,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":26.192927608197433},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ30*Bilans!F30+AK30","v":3.968375},{"v":0.7795239063390386,"d":"77.95%"},3.093443181818182,null,0.874931818181818,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU30*Bilans!F30+AV30","v":2.936},2.5482264150943394,176.76096848027444,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":31.849029823319082},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB30*Bilans!F30+BC30","v":4.1213750000000005},{"v":0.7505852250324665,"d":"75.06%"},3.093443181818182,null,1.0279318181818184,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W30<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W30<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W30<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W30<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W30<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM30*Bilans!F30+BN30","v":3.57},3.0984905660377353,214.9307416466552,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":26.192927608197433},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F30<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F30*BT30+BU30","v":2.7201999999999997},null,{"$f":"IF(Bilans!F30<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY30","v":3.0608214512270817},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC30*Bilans!F30+CD30","v":3.864625},{"v":0.8004510610520249,"d":"80.05%"},3.093443181818182,null,0.7711818181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F30<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F30<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F30<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F30<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F30<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F30<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN30*Bilans!F30+CO30","v":2.7201999999999997},2.001656603773585,138.84745788370498,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":40.545685477672095}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":196.7467022465738},{"$nulls":11},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R31*Bilans!F31+S31","v":4.163958333333333},{"v":0.7231200280182118,"d":"72.31%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.011041666666667},null,1.1529166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC31*Bilans!F31+AD31","v":3.624074074074074},3.1454227812718374,211.9657520170256,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":25.06648868155462},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ31*Bilans!F31+AK31","v":4.01636574074074},{"v":0.7496930959557829,"d":"74.97%"},3.011041666666667,null,1.0053240740740734,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU31*Bilans!F31+AV31","v":2.9792592592592593},2.585772187281621,174.2516616479258,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":30.49174437456638},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB31*Bilans!F31+BC31","v":4.163958333333333},{"v":0.7231200280182118,"d":"72.31%"},3.011041666666667,null,1.1529166666666666,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W31<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W31<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W31<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W31<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W31<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM31*Bilans!F31+BN31","v":3.624074074074074},3.1454227812718374,211.9657520170256,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":25.06648868155462},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F31<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F31*BT31+BU31","v":2.7558888888888884},null,{"$f":"IF(Bilans!F31<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY31","v":3.0211836715176057},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC31*Bilans!F31+CD31","v":3.919375},{"v":0.7682453622495083,"d":"76.82%"},3.011041666666667,null,0.9083333333333332,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F31<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F31<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F31<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F31<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F31<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F31<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN31*Bilans!F31+CO31","v":2.7558888888888884},2.391903563941299,161.18711948732607,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":32.96316194936257}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R37*Bilans!F37+S37","v":4.072375},{"v":0.7828997485831644,"d":"78.29%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.188261363636364},null,0.8841136363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC37*Bilans!F37+AD37","v":3.5077777777777777},3.044486373165618,218.1128159748428,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":27.532077126430888},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ37*Bilans!F37+AK37","v":3.913152777777778},{"v":0.8147551462191902,"d":"81.48%"},3.188261363636364,null,0.724891414141414,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU37*Bilans!F37+AV37","v":2.886222222222222},2.1238238993710694,152.15479872384225,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":39.46703569028754},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB37*Bilans!F37+BC37","v":4.072375},{"v":0.7828997485831644,"d":"78.29%"},3.188261363636364,null,0.8841136363636362,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W37<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W37<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W37<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W37<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W37<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM37*Bilans!F37+BN37","v":3.5077777777777777},3.044486373165618,218.1128159748428,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":27.532077126430888},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F37<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F37*BT37+BU37","v":2.679133333333333},null,{"$f":"IF(Bilans!F37<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY37","v":3.107738763142773},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC37*Bilans!F37+CD37","v":3.8016250000000005},{"v":0.8386575118893536,"d":"83.87%"},3.188261363636364,null,0.6133636363636366,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F37<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F37<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F37<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F37<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F37<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F37<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN37*Bilans!F37+CO37","v":2.679133333333333},1.9714377358490567,141.2375630500858,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":42.51771796397298}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R44*Bilans!F44+S44","v":4.336041666666667},{"v":0.6176253477939925,"d":"61.76%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6780492424242426},null,1.657992424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC44*Bilans!F44+AD44","v":3.842592592592592},3.3350803633822497,198.0931619655676,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":20.837362132482504},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ44*Bilans!F44+AK44","v":4.210300925925925},{"v":0.6360707440015795,"d":"63.61%"},2.6780492424242426,null,1.5322516835016828,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU44*Bilans!F44+AV44","v":3.154074074074074},2.7374982529699508,162.59868600470108,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.38605356088609},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB44*Bilans!F44+BC44","v":4.336041666666667},{"v":0.6176253477939925,"d":"61.76%"},2.6780492424242426,null,1.657992424242424,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W44<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W44<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W44<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W44<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W44<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM44*Bilans!F44+BN44","v":3.842592592592592},3.3350803633822497,198.0931619655676,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":20.837362132482504},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F44<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F44*BT44+BU44","v":2.900111111111111},null,{"$f":"IF(Bilans!F44<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY44","v":2.8709405235297947},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC44*Bilans!F44+CD44","v":4.140625},{"v":0.6467741566609492,"d":"64.68%"},2.6780492424242426,null,1.4625757575757574,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F44<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F44<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F44<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F44<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F44<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F44<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN44*Bilans!F44+CO44","v":2.900111111111111},2.5170775681341713,149.50639866399845,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":27.60911231044864}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R61*Bilans!F61+S61","v":3.561979166666667},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'251.A04'!$C$39+'251.A04'!$C$40)","v":4.00719696969697},null,-0.4452178030303031,0.11110454674354854,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":81.15292253521127},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":10.143441101152371},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC61*Bilans!F61+AD61","v":2.9933333333333336},2.202641509433963,178.75079578793523,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":54.97466801406739},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ61*Bilans!F61+AK61","v":3.2284375000000005},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.7787594696969697,0.19434020228755078,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":73.55380985915494},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":17.742553777208705},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU61*Bilans!F61+AV61","v":2.333270833333333},1.716935141509434,126.2871209390862,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":70.88179807541609},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB61*Bilans!F61+BC61","v":3.3816666666666664},{"v":1,"d":"100.00%"},4.00719696969697,null,-0.6255303030303039,0.1561017109367617,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":77.04484507042253},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":14.25151856594112},null,{"$f":"IF(Bilans!W61<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W61<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W61<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W61<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W61<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W61<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM61*Bilans!F61+BN61","v":2.199398148148149},1.618425052410902,124.69130742108841,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":72.37192462874572},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F61<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F61*BT61+BU61","v":2.333270833333333},null,{"$f":"IF(Bilans!F61<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T61-BX61","v":0},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY61","v":3.568401230016336},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC61*Bilans!F61+CD61","v":2.9878125},{"v":1,"d":"100.00%"},4.00719696969697,null,-1.0193844696969703,0.2543884110029304,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.04197522536072},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":14.25151856594112},null,{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F61<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F61<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F61<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F61<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F61<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F61<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN61*Bilans!F61+CO61","v":1.6386458333333334},1.2057959905660378,109.77804869995249,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":105.01352469366631}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R71*Bilans!F71+S71","v":4.376},{"v":0.5943161043709491,"d":"59.43%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.600727272727273},null,1.7752727272727271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC71*Bilans!F71+AD71","v":3.893333333333333},3.8198742138364783,219.79972939965697,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":17.62442232254047},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ71*Bilans!F71+AK71","v":4.255333333333333},{"v":0.6111688718613364,"d":"61.12%"},2.600727272727273,null,1.6546060606060595,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU71*Bilans!F71+AV71","v":3.1946666666666665},2.772729559748427,159.54588366380787,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.28043374332716},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB71*Bilans!F71+BC71","v":4.376},{"v":0.5943161043709491,"d":"59.43%"},2.600727272727273,null,1.7752727272727271,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W71<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W71<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W71<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W71<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W71<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM71*Bilans!F71+BN71","v":3.893333333333333},3.8198742138364783,219.79972939965697,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":17.62442232254047},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F71<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F71*BT71+BU71","v":2.9335999999999998},null,{"$f":"IF(Bilans!F71<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY71","v":2.838166931970244},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC71*Bilans!F71+CD71","v":4.192},{"v":0.6204024982650937,"d":"62.04%"},2.600727272727273,null,1.591272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F71<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F71<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F71<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F71<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F71<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F71<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN71*Bilans!F71+CO71","v":2.9335999999999998},2.5461433962264146,146.5078686298456,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":26.44119591355871}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R77*Bilans!F77+S77","v":3.9551250000000002},{"v":0.8634740311046369,"d":"86.35%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.4151477272727275},null,0.5399772727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC77*Bilans!F77+AD77","v":3.358888888888889},2.4716352201257865,190.53139360205836,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":36.490822752834326},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ77*Bilans!F77+AK77","v":3.781013888888889},{"v":0.9032359646465946,"d":"90.32%"},3.4151477272727275,null,0.36586616161616137,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU77*Bilans!F77+AV77","v":2.7671111111111113},2.036176100628931,156.9630772830189,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":44.29479488508599},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB77*Bilans!F77+BC77","v":3.9551250000000002},{"v":0.8634740311046369,"d":"86.35%"},3.4151477272727275,null,0.5399772727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W77<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W77<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W77<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W77<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W77<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM77*Bilans!F77+BN77","v":3.358888888888889},2.4716352201257865,190.53139360205836,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":36.490822752834326},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F77<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F77*BT77+BU77","v":2.5808666666666666},null,{"$f":"IF(Bilans!F77<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY77","v":3.2260661192472453},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC77*Bilans!F77+CD77","v":3.6508750000000005},{"v":0.9354326640251247,"d":"93.54%"},3.4151477272727275,null,0.235727272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F77<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F77<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F77<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F77<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F77<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F77<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN77*Bilans!F77+CO77","v":2.5808666666666666},1.8991283018867926,146.39844870360207,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":47.491263564271335}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R94*Bilans!F94+S94","v":4.15525},{"v":0.4787891550120057,"d":"47.88%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.9894886363636366},null,2.165761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC94*Bilans!F94+AD94","v":4.72875},4.72875,202.72796079545455,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":10.60734770384255},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ94*Bilans!F94+AK94","v":5.10525},{"v":0.38969465478941023,"d":"38.97%"},1.9894886363636366,null,3.1157613636363632,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU94*Bilans!F94+AV94","v":3.6774999999999998},3.5387264150943394,151.7100269511149,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":14.174448536228038},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB94*Bilans!F94+BC94","v":4.15525},{"v":0.4787891550120057,"d":"47.88%"},1.9894886363636366,null,2.165761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W94<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W94<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W94<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W94<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W94<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM94*Bilans!F94+BN94","v":4.032222222222222},4.032222222222222,172.86686515151516,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":12.439665447531253},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F94<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F94*BT94+BU94","v":3.3855999999999997},null,{"$f":"IF(Bilans!F94<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY94","v":2.4592528685101334},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC94*Bilans!F94+CD94","v":5.00225},{"v":0.39771875383350225,"d":"39.77%"},1.9894886363636366,null,3.0127613636363635,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F94<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F94<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F94<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F94<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F94<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F94<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN94*Bilans!F94+CO94","v":3.3855999999999997},3.257841509433962,139.6681080205832,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":15.39654256024888}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R104*Bilans!F104+S104","v":4.13125},{"v":0.42050336955026835,"d":"42.05%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.737204545454546},null,2.394045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC104*Bilans!F104+AD104","v":5.1245},5.1245,188.6663871818182,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":8.405768012843824},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ104*Bilans!F104+AK104","v":5.518583333333333},{"v":0.31479175732682835,"d":"31.48%"},1.737204545454546,null,3.7813787878787872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU104*Bilans!F104+AV104","v":3.9015833333333334},3.754353773584906,138.22233635763294,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.473441444141525},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB104*Bilans!F104+BC104","v":4.13125},{"v":0.42050336955026835,"d":"42.05%"},1.737204545454546,null,2.394045454545454,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W104<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W104<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W104<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W104<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W104<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM104*Bilans!F104+BN104","v":4.757777777777777},4.757777777777777,175.1649418181818,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":9.053671733684345},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F104<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F104*BT104+BU104","v":3.599483333333333},null,{"$f":"IF(Bilans!F104<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY104","v":2.3131226736136874},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC104*Bilans!F104+CD104","v":5.518583333333333},{"v":0.31479175732682835,"d":"31.48%"},1.737204545454546,null,3.7813787878787872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F104<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F104<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F104<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F104<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F104<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F104<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN104*Bilans!F104+CO104","v":3.9015833333333334},3.754353773584906,138.22233635763294,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.473441444141525}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F116<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F116<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F116<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F116<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F116<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F116<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F116<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F116*BT116+BU116","v":3.6737055555555553},null,{"$f":"IF(Bilans!F116<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY116","v":2.2663891772809217},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F119<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F119<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F119<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F119<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F119<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F119<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F119<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F119*BT119+BU119","v":3.9902300000000004},null,{"$f":"IF(Bilans!F119<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY119","v":2.0866081683581914},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F136<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F136<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F136<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F136<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F136<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F136<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F136<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F136*BT136+BU136","v":4.71284},null,{"$f":"IF(Bilans!F136<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY136","v":1.7666728579005242},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F142<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F142<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F142<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F142<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F142<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F142<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F142<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F142*BT142+BU142","v":3.1945599999999996},null,{"$f":"IF(Bilans!F142<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY142","v":2.6063202793586306},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F152<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F152<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F152<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F152<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F152<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F152<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F152<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F152*BT152+BU152","v":3.8485916666666666},null,{"$f":"IF(Bilans!F152<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY152","v":2.1634008574464443},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F169<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F169<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F169<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F169<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F169<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F169<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F169<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F169*BT169+BU169","v":4.20065},null,{"$f":"IF(Bilans!F169<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY169","v":1.982085275285469},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F175<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F175<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F175<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F175<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F175<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F175<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F175<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F175*BT175+BU175","v":4.441940000000001},null,{"$f":"IF(Bilans!F175<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY175","v":1.8744166989261235},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F185<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F185<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F185<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F185<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F185<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F185<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F185<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F185*BT185+BU185","v":5.020910000000001},null,{"$f":"IF(Bilans!F185<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY185","v":1.6582743987898418},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F201<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F201<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F201<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F201<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F201<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F201<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F201<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F201*BT201+BU201","v":4.81868},null,{"$f":"IF(Bilans!F201<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY201","v":1.7278687340989456},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F211<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F211<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F211<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F211<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F211<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F211<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F211<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F211*BT211+BU211","v":4.47218},null,{"$f":"IF(Bilans!F211<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY211","v":1.8617422625269793},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F217<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F217<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F217<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F217<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F217<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F217<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F217<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F217*BT217+BU217","v":4.939640000000001},null,{"$f":"IF(Bilans!F217<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY217","v":1.6855573506627821},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F234<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F234<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F234<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F234<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F234<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F234<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F234<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F234*BT234+BU234","v":4.67945},null,{"$f":"IF(Bilans!F234<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY234","v":1.7792788707279503},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F244<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F244<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F244<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F244<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F244<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F244<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F244<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F244*BT244+BU244","v":4.00094},null,{"$f":"IF(Bilans!F244<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY244","v":2.081022587598891},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"R250*Bilans!F250+S250","v":5.512500000000001},{"v":0.2698852470281042,"d":"26.99%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.4877424242424246},null,4.024757575757576,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"AC250*Bilans!F250+AD250","v":5.382333333333333},5.17922641509434,159.67272534476842,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":6.964449693309032},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.346666666666666},{"$f":"AJ250*Bilans!F250+AK250","v":5.819388888888889},{"v":0.2556526901102984,"d":"25.57%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":4.3316464646464645},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0166666666666666},{"$f":"AU250*Bilans!F250+AV250","v":4.128722222222223},3.9729213836477992,122.48299920983419,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.079077669808598},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.75},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":-1.25},{"$f":"BB250*Bilans!F250+BC250","v":5.512500000000001},{"v":0.2698852470281042,"d":"26.99%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":4.024757575757576},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W250<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W250<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W250<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W250<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W250<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":4.12},{"$f":"BM250*Bilans!F250+BN250","v":4.921481481481481},4.735765199161426,146.00105794549265,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":7.616606884262104},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11133333333333321},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F250<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8006666666666673},{"$f":"Bilans!F250*BT250+BU250","v":3.804522222222222},null,{"$f":"IF(Bilans!F250<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY250","v":2.188460475534997},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.1633333333333334},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.346666666666666},{"$f":"CC250*Bilans!F250+CD250","v":5.819388888888889},{"v":0.2556526901102984,"d":"25.57%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":4.3316464646464645},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.12333333333333336},{"$f":"IF(Bilans!F250<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F250<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F250<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F250<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F250<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F250<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":3.0166666666666666},{"$f":"CN250*Bilans!F250+CO250","v":4.128722222222223},3.9729213836477992,122.48299920983419,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.079077669808598}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R260*Bilans!F260+S260","v":6.701675},{"v":0.15714863685706806,"d":"15.71%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.0531590909090915},null,5.648515909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC260*Bilans!F260+AD260","v":6.109624999999999},5.879073113207546,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ260*Bilans!F260+AK260","v":6.701675},{"v":0.15714863685706806,"d":"15.71%"},1.0531590909090915,null,5.648515909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU260*Bilans!F260+AV260","v":6.109624999999999},5.879073113207546,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB260*Bilans!F260+BC260","v":6.701675},{"v":0.15714863685706806,"d":"15.71%"},1.0531590909090915,null,5.648515909090908,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W260<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W260<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W260<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W260<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W260<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM260*Bilans!F260+BN260","v":3.9566666666666657},3.807358490566037,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F260<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F260*BT260+BU260","v":4.25042},null,{"$f":"IF(Bilans!F260<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY260","v":1.958876184383639},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC260*Bilans!F260+CD260","v":6.418325},{"v":0.164086282777686,"d":"16.41%"},1.0531590909090915,null,5.3651659090909085,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F260<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F260<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F260<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F260<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F260<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F260<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN260*Bilans!F260+CO260","v":4.6282499999999995},4.453599056603773,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'251.A04'!$C$39+'251.A04'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W277<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W277<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W277<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W277<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W277<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.3414814814814808},1.2908595387840665,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F277<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F277*BT277+BU277","v":4.683859999999999},null,{"$f":"IF(Bilans!F277<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY277","v":1.7776036242816626},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F277<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F277<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F277<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F277<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F277<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R286*Bilans!F286+S286","v":6.518129166666666},{"v":0.18036349782230351,"d":"18.04%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.1756325757575763},null,5.34249659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC286*Bilans!F286+AD286","v":5.870020833333332},5.648510613207546,131.82956219972124,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.834268560791662},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ286*Bilans!F286+AK286","v":6.518129166666666},{"v":0.18036349782230351,"d":"18.04%"},1.1756325757575763,null,5.34249659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU286*Bilans!F286+AV286","v":5.870020833333332},5.648510613207546,131.82956219972124,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.834268560791662},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB286*Bilans!F286+BC286","v":6.518129166666666},{"v":0.18036349782230351,"d":"18.04%"},1.1756325757575763,null,5.34249659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W286<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W286<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W286<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W286<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W286<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM286*Bilans!F286+BN286","v":3.876296296296295},3.7300209643605857,87.05428110158184,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":7.32071415513029},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F286<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F286*BT286+BU286","v":4.113709999999999},null,{"$f":"IF(Bilans!F286<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY286","v":2.023975076421991},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC286*Bilans!F286+CD286","v":6.2402041666666666},{"v":0.18839649222335694,"d":"18.84%"},1.1756325757575763,null,5.0645715909090905,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F286<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F286<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F286<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F286<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F286<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F286<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN286*Bilans!F286+CO286","v":4.474541666666667},4.3056910377358495,100.48974027680104,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.341936064015957}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"R292*Bilans!F292+S292","v":6.864075},{"v":0.13764352145707257,"d":"13.76%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'251.A04'!$C$39+'251.A04'!$C$40)","v":0.9447954545454553},null,5.919279545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AC292*Bilans!F292+AD292","v":6.321624999999999},6.083073113207546,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"AJ292*Bilans!F292+AK292","v":6.864075},{"v":0.13764352145707257,"d":"13.76%"},0.9447954545454553,null,5.919279545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.265},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"AU292*Bilans!F292+AV292","v":6.321624999999999},6.083073113207546,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.20299999999999993},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.220000000000001},{"$f":"BB292*Bilans!F292+BC292","v":6.864075},{"v":0.13764352145707257,"d":"13.76%"},0.9447954545454553,null,5.919279545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W292<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W292<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W292<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W292<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W292<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.869999999999999},{"$f":"BM292*Bilans!F292+BN292","v":4.027777777777777},3.8757861635220117,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.15120000000000006},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F292<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.4019999999999992},{"$f":"Bilans!F292*BT292+BU292","v":4.37138},null,{"$f":"IF(Bilans!F292<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY292","v":1.90467232581654},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.19699999999999998},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.010000000000001},{"$f":"CC292*Bilans!F292+CD292","v":6.575925},{"v":0.1436749133461004,"d":"14.37%"},0.9447954545454553,null,5.631129545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.17},{"$f":"IF(Bilans!F292<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F292<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F292<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F292<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F292<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F292<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.55},{"$f":"CN292*Bilans!F292+CO292","v":4.76425},4.584466981132075,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R309*Bilans!F309+S309","v":3.943166666666667},{"v":0.8719610834239516,"d":"87.20%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.438287878787879},null,0.5048787878787881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC309*Bilans!F309+AD309","v":3.343703703703704},2.4604612159329142,191.03647179721747,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":36.92062999959721},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ309*Bilans!F309+AK309","v":3.7675370370370374},{"v":0.9126089126629807,"d":"91.26%"},3.438287878787879,null,0.32924915824915857,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU309*Bilans!F309+AV309","v":2.754962962962963},2.0272368972746335,157.39983294377743,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":44.8106377226774},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB309*Bilans!F309+BC309","v":3.943166666666667},{"v":0.8719610834239516,"d":"87.20%"},3.438287878787879,null,0.5048787878787881,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W309<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W309<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W309<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W309<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W309<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM309*Bilans!F309+BN309","v":3.343703703703704},2.4604612159329142,191.03647179721747,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":36.92062999959721},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F309<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F309*BT309+BU309","v":2.5708444444444445},null,{"$f":"IF(Bilans!F309<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY309","v":3.238642668412072},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC309*Bilans!F309+CD309","v":3.6355000000000004},{"v":0.9457537831901742,"d":"94.58%"},3.438287878787879,null,0.19721212121212162,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F309<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F309<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F309<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F309<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F309<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F309<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN309*Bilans!F309+CO309","v":2.5708444444444445},1.891753459119497,146.88055393847915,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":48.01988215953882}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R315*Bilans!F315+S315","v":4.364933333333333},{"v":0.5265171185231058,"d":"52.65%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.2982121212121216},null,2.0667212121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC315*Bilans!F315+AD315","v":4.227333333333333},4.147572327044026,208.54295302001148,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":14.183827615374689},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ315*Bilans!F315+AK315","v":4.5855999999999995},{"v":0.5011802427625877,"d":"50.12%"},2.2982121212121216,null,2.287387878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU315*Bilans!F315+AV315","v":3.4039999999999995},3.3397735849056605,167.92624477530018,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":17.614502724067943},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB315*Bilans!F315+BC315","v":4.364933333333333},{"v":0.5265171185231058,"d":"52.65%"},2.2982121212121216,null,2.0667212121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W315<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W315<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W315<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W315<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W315<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM315*Bilans!F315+BN315","v":3.8296296296296295},3.7573724668064292,188.9234202655486,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":15.656805767540002},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F315<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F315*BT315+BU315","v":3.1230399999999996},null,{"$f":"IF(Bilans!F315<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY315","v":2.6660070033134087},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC315*Bilans!F315+CD315","v":4.519066666666666},{"v":0.5085590213050162,"d":"50.86%"},2.2982121212121216,null,2.2208545454545447,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F315<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F315<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F315<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F315<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F315<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F315<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN315*Bilans!F315+CO315","v":3.1230399999999996},3.0641147169811322,154.06591641687822,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":19.19916724496877}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R325*Bilans!F325+S325","v":4.188983333333334},{"v":0.48679002535149024,"d":"48.68%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.0391553030303036},null,2.14982803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC325*Bilans!F325+AD325","v":4.648083333333333},4.648083333333333,204.8101861287879,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":11.091482608504323},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ325*Bilans!F325+AK325","v":5.021649999999999},{"v":0.4060727655313102,"d":"40.61%"},2.0391553030303036,null,2.9824946969696957,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU325*Bilans!F325+AV325","v":3.6334999999999997},3.6334999999999997,160.1042317727273,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":14.188560741584002},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB325*Bilans!F325+BC325","v":4.188983333333334},{"v":0.48679002535149024,"d":"48.68%"},2.0391553030303036,null,2.14982803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W325<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W325<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W325<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W325<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W325<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM325*Bilans!F325+BN325","v":3.9996296296296294},3.9996296296296294,176.23713478114482,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":12.889727356910154},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F325<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F325*BT325+BU325","v":3.3433599999999997},null,{"$f":"IF(Bilans!F325<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY325","v":2.490323061718722},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC325*Bilans!F325+CD325","v":4.924516666666666},{"v":0.41408232341521917,"d":"41.41%"},2.0391553030303036,null,2.885361363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F325<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F325<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F325<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F325<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F325<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F325<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN325*Bilans!F325+CO325","v":3.3433599999999997},3.3433599999999997,147.31968744727274,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":15.41985770438884}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10375000000000001},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.55625},{"$f":"R342*Bilans!F342+S342","v":3.7478645833333335},{"v":1,"d":"100.00%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.764507575757576},null,-0.016642992424242387,0.004421027741162965,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.09394490254873},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0.3778732792694553},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08000000000000002},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.7600000000000002},{"$f":"AC342*Bilans!F342+AD342","v":3.1366666666666667},2.30811320754717,196.4064581118639,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":43.57687445567803},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10125},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.19875},{"$f":"AJ342*Bilans!F342+AK342","v":3.4098437500000003},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.3546638257575756,0.09421254138031651,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":77.41930097451274},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":8.052517207305435},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":2.86275},{"$f":"AU342*Bilans!F342+AV342","v":2.432260416666667},1.7897765330188682,138.5632480869077,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":60.03144055325778},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.10000000000000003},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.34},{"$f":"BB342*Bilans!F342+BC342","v":3.560833333333333},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.2036742424242428,0.05410382057293511,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":80.84746626686656},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":4.624351914951624},null,{"$f":"IF(Bilans!W342<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W342<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W342<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W342<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W342<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W342<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0512500000000005},{"$f":"BM342*Bilans!F342+BN342","v":2.3586574074074083},1.735615828092244,140.32014211392737,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":59.91076420931911},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05525000000000002},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F342<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.86275},{"$f":"Bilans!F342*BT342+BU342","v":2.432260416666667},null,{"$f":"IF(Bilans!F342<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T342-BX342","v":0},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY342","v":3.4231723110630075},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.09375},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.88625},{"$f":"CC342*Bilans!F342+CD342","v":3.15578125},{"v":1,"d":"100.00%"},3.764507575757576,null,-0.6087263257575759,0.16170144793375127,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.31011673388443},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":4.624351914951624},null,{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.023749999999999993},{"$f":"IF(Bilans!F342<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F342<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F342<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F342<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F342<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F342<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":1.86625},{"$f":"CN342*Bilans!F342+CO342","v":1.6811979166666666},1.2371079009433963,105.53781944189187,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":86.09289341501936}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R352*Bilans!F352+S352","v":4.330208333333333},{"v":0.6210641415356355,"d":"62.11%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.6893371212121218},null,1.6408712121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC352*Bilans!F352+AD352","v":3.835185185185185},3.3286512928022356,198.61305752493487,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":20.97283096611784},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ352*Bilans!F352+AK352","v":4.203726851851852},{"v":0.639750682189876,"d":"63.98%"},2.6893371212121218,null,1.51438973063973,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU352*Bilans!F352+AV352","v":3.148148148148148},2.7323549965059395,163.03341274379008,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.549842900488265},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB352*Bilans!F352+BC352","v":4.330208333333333},{"v":0.6210641415356355,"d":"62.11%"},2.6893371212121218,null,1.6408712121212115,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W352<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W352<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W352<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W352<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W352<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM352*Bilans!F352+BN352","v":3.835185185185185},3.3286512928022356,198.61305752493487,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":20.97283096611784},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F352<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F352*BT352+BU352","v":2.895222222222222},null,{"$f":"IF(Bilans!F352<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY352","v":2.8757884102026776},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC352*Bilans!F352+CD352","v":4.133125},{"v":0.6506788740268252,"d":"65.07%"},2.6893371212121218,null,1.443787878787878,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F352<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F352<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F352<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F352<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F352<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F352<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN352*Bilans!F352+CO352","v":2.895222222222222},2.5128343815513623,149.935116559939,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":27.78187111002165}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R358*Bilans!F358+S358","v":3.914291666666667},{"v":0.8926679911319532,"d":"89.27%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.4941628787878787},null,0.4201287878787885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC358*Bilans!F358+AD358","v":3.307037037037037},2.4334800838574426,192.20488481608544,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":37.97472960425172},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ358*Bilans!F358+AK358","v":3.7349953703703704},{"v":0.9355200026503352,"d":"93.55%"},3.4941628787878787,null,0.24083249158249176,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU358*Bilans!F358+AV358","v":2.72562962962963},2.005651991614256,158.41350524566423,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":46.07516586536086},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB358*Bilans!F358+BC358","v":3.914291666666667},{"v":0.8926679911319532,"d":"89.27%"},3.4941628787878787,null,0.4201287878787885,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W358<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W358<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W358<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W358<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W358<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM358*Bilans!F358+BN358","v":3.307037037037037},2.4334800838574426,192.20488481608544,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":37.97472960425172},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F358<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F358*BT358+BU358","v":2.5466444444444445},null,{"$f":"IF(Bilans!F358<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY358","v":3.2694185204343476},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC358*Bilans!F358+CD358","v":3.5983750000000008},{"v":0.9710391159309071,"d":"97.10%"},3.4941628787878787,null,0.10421212121212209,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F358<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F358<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F358<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F358<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F358<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F358<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN358*Bilans!F358+CO358","v":2.5466444444444445},1.8739459119496857,148.01089211583766,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":49.313455416475946}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R369*Bilans!F369+S369","v":4.034166666666667},{"v":0.8086420912283339,"d":"80.86%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'251.A04'!$C$39+'251.A04'!$C$40)","v":3.26219696969697},null,0.7719696969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC369*Bilans!F369+AD369","v":3.459259259259259},2.5454926624737944,186.8808149418716,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":33.7448018298618},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ369*Bilans!F369+AK369","v":3.8700925925925924},{"v":0.8429247858154241,"d":"84.29%"},3.26219696969697,null,0.6078956228956223,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU369*Bilans!F369+AV369","v":2.8474074074074074},2.0952620545073377,153.8265209071851,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":40.99589608362502},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB369*Bilans!F369+BC369","v":4.034166666666667},{"v":0.8086420912283339,"d":"80.86%"},3.26219696969697,null,0.7719696969696965,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W369<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W369<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W369<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W369<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W369<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM369*Bilans!F369+BN369","v":3.459259259259259},2.5454926624737944,186.8808149418716,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":33.7448018298618},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F369<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F369*BT369+BU369","v":2.6471111111111107},null,{"$f":"IF(Bilans!F369<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY369","v":3.14533321879832},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC369*Bilans!F369+CD369","v":3.7525000000000004},{"v":0.8693396321644157,"d":"86.93%"},3.26219696969697,null,0.49030303030303024,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F369<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F369<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F369<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F369<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F369<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F369<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN369*Bilans!F369+CO369","v":2.6471111111111107},1.947874213836478,143.00584160091483,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":44.09789135478358}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"R370*Bilans!F370+S370","v":4.046766666666667},{"v":0.4521548441591605,"d":"45.22%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'251.A04'!$C$39+'251.A04'!$C$40)","v":1.829765151515152},null,2.2170015151515146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.21999999999999992},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"AC370*Bilans!F370+AD370","v":4.988166666666666},4.988166666666666,194.72805033333333,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":9.156562531324134},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.22800000000000012},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":3.8939999999999992},{"$f":"AJ370*Bilans!F370+AK370","v":5.3741},{"v":0.34047843388011984,"d":"34.05%"},1.829765151515152,null,3.5443348484848483,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.12000000000000002},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.0399999999999996},{"$f":"AU370*Bilans!F370+AV370","v":3.819},3.6748867924528303,143.4602306037736,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.428807356406821},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":-0.092},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.644},{"$f":"BB370*Bilans!F370+BC370","v":4.046766666666667},{"v":0.4521548441591605,"d":"45.22%"},1.829765151515152,null,2.2170015151515146,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W370<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W370<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W370<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W370<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W370<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.56},{"$f":"BM370*Bilans!F370+BN370","v":4.137037037037037},4.137037037037037,161.50165185185185,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":11.040379767233661},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F370<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.773599999999999},{"$f":"Bilans!F370*BT370+BU370","v":3.52144},null,{"$f":"IF(Bilans!F370<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY370","v":2.364386873446064},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.2120000000000001},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":3.8759999999999994},{"$f":"CC370*Bilans!F370+CD370","v":5.252233333333334},{"v":0.3483784964202819,"d":"34.84%"},1.829765151515152,null,3.4224681818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.11520000000000011},{"$f":"IF(Bilans!F370<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F370<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F370<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F370<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F370<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F370<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.773599999999999},{"$f":"CN370*Bilans!F370+CO370","v":3.52144},3.388555471698113,132.28242850415094,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.479035648518119}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$5,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$5,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$6,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$6,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"R371*Bilans!F371+S371","v":4.432291666666667},{"v":0.5621920734964214,"d":"56.22%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'251.A04'!$C$39+'251.A04'!$C$40)","v":2.4917992424242428},null,1.9404924242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$10,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$10,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$11,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$11,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"AC371*Bilans!F371+AD371","v":3.9648148148148143},3.8900069881201955,213.66570656248015,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":16.52037579083691},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$27,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$27,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$16,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$16,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.07888888888888884},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$28,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$28,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$17,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$17,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.192222222222222},{"$f":"AJ371*Bilans!F371+AK371","v":4.318773148148148},{"v":0.5769692356943323,"d":"57.70%"},2.4917992424242428,null,1.8269739057239054,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$21,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$21,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.07111111111111107},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$22,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$22,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.1377777777777776},{"$f":"AU371*Bilans!F371+AV371","v":3.2518518518518515},3.1904961565338925,175.24380229972684,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.14243995910126},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$16,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$16,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$5,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$5,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$5,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$5,0))))))","v":0.06999999999999999},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$17,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$17,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$6,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$6,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$6,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$6,0))))))","v":4.32},{"$f":"BB371*Bilans!F371+BC371","v":4.432291666666667},{"v":0.5621920734964214,"d":"56.22%"},2.4917992424242428,null,1.9404924242424242,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='251.A04'!$O$3,'251.A04'!$N$21,IF(Bilans!W371<='251.A04'!$P$3,'251.A04'!$O$21,IF(Bilans!W371<='251.A04'!$Q$3,'251.A04'!$P$10,IF(Bilans!W371<='251.A04'!$R$3,'251.A04'!$Q$10,IF(Bilans!W371<='251.A04'!$S$3,'251.A04'!$R$10,IF(Bilans!W371<='251.A04'!$U$3,'251.A04'!$S$10,0))))))","v":0.08888888888888886},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$22,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$22,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$11,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$11,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$11,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$11,0))))))","v":3.822222222222222},{"$f":"BM371*Bilans!F371+BN371","v":3.9648148148148143},3.8900069881201955,213.66570656248015,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":16.52037579083691},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$32,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$32,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$32,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$32,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$32,'251.A04'!$V$32))))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$N$33,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$O$33,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$33,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$V$3,'251.A04'!$S$33,IF(Bilans!F371<='251.A04'!$W$3,'251.A04'!$V$33,'251.A04'!$V$33))))))))","v":2.8866666666666663},{"$f":"Bilans!F371*BT371+BU371","v":2.9807777777777775},null,{"$f":"IF(Bilans!F371<-10,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-D06'!BY371","v":2.7932463042699958},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$57,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$57,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$27,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$27,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$16,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$16,0))))))","v":0.08999999999999996},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$58,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$58,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$28,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$28,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$17,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$17,0))))))","v":4.12},{"$f":"CC371*Bilans!F371+CD371","v":4.264375},{"v":0.5843292961862506,"d":"58.43%"},2.4917992424242428,null,1.7725757575757575,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$62,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$62,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$32,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$32,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$21,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$21,0))))))","v":0.05866666666666662},{"$f":"IF(Bilans!F371<='251.A04'!$O$3,'251.A04'!$D$63,IF(Bilans!F371<='251.A04'!$P$3,'251.A04'!$E$63,IF(Bilans!F371<='251.A04'!$Q$3,'251.A04'!$P$33,IF(Bilans!F371<='251.A04'!$R$3,'251.A04'!$Q$33,IF(Bilans!F371<='251.A04'!$S$3,'251.A04'!$R$22,IF(Bilans!F371<='251.A04'!$U$3,'251.A04'!$S$22,0))))))","v":2.8866666666666663},{"$f":"CN371*Bilans!F371+CO371","v":2.9807777777777775},2.9245366876310275,160.63549490756625,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":21.9742079299349}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12036.839682080019},{"$f":"SUM(AA7:AA372)","v":130.8070912066884},"kWh/rok",null,"SCOP",{"$f":"SUM(AE7:AE372)/229","v":4.1105625340574035},{"$f":"SUM(AF7:AF372)/229","v":3.747110795078831},{"$f":"SUM(AG7:AG372)/Z373","v":3.4354675475763257},{"$f":"SUM(AH7:AH372)","v":4561.005212753517},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":11914.990309048193},{"$f":"SUM(AS7:AS372)","v":252.65646423851376},"kWh/rok",null,"SCOP",{"$f":"SUM(AW7:AW372)/229","v":3.4149620935972087},{"$f":"SUM(AX7:AX372)/229","v":3.0796561801927407},{"$f":"SUM(AY7:AY372)/AR373","v":2.7618297364715767},{"$f":"SUM(AZ7:AZ372)","v":5748.402988199225},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":11970.900071040134},{"$f":"SUM(BK7:BK372)","v":196.7467022465738},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.7007823504895554},{"$f":"SUM(BP7:BP372)/229","v":3.357631235711852},{"$f":"SUM(BQ7:BQ372)/BJ373","v":3.1832406295849562},{"$f":"SUM(BR7:BR372)","v":4993.373466527269},{"$nulls":3},{"$f":"SUM(BV7:BV372)","v":1294.2267953082549},null,{"$f":"SUM(BX7:BX372)","v":2593.255813953497},{"$f":"SUM(BY7:BY372)","v":4.186046511627907},null,{"$f":"SUM(CA7:CA372)","v":902.4558589857852},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12163.831295192127},{"$f":"SUM(CL7:CL372)","v":196.7467022465738},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":3.043014947271676},{"$f":"SUM(CQ7:CQ372)/229","v":2.730869218008754},{"$f":"SUM(CR7:CR372)/CK373","v":2.4569513315569087},{"$f":"SUM(CS7:CS372)","v":6715.47616731013}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"BV373/365","v":3.5458268364609724},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P012","index":66,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5406.345762187588},null,null,"COP",{"$f":"K13","v":3.3271403821992442},{"$f":"L13","v":2.9082577359525734},{"$f":"M13","v":2.9946008486281217},{"$f":"N13","v":2.6629413952008054},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9987950835842766},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9987950835842766},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9987950835842766},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.998795075014978},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.3271403821992442},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.2049164157234005E-3},{"$f":"1-L3","v":1.2049164157234005E-3},{"$f":"1-M3","v":1.2049164157234005E-3},{"$f":"1-N3","v":1.2049249850220045E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9987950835842766},null,null,"COP-Inst",{"$f":"K14","v":3.328346752189973},{"$f":"L14","v":2.909464105943302},{"$f":"M14","v":2.9958072186188507},{"$f":"N14","v":2.664147773781521}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.2049164157234005E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.328346752189973},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R7*Bilans!F7+S7","v":8.375185185185185},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.38660972369071694,"d":"38.66%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":5.137257154882154},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC7*Bilans!F7+AD7","v":2.9907870370370366},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.8779271488469598},{"$f":"AF7*Z7","v":209.61068432937864},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":29.61008713181126},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ7*Bilans!F7+AK7","v":8.05262962962963},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.4020957350862236,"d":"40.21%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":4.814701599326599},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU7*Bilans!F7+AV7","v":2.5591898148148147},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.5591898148148147},{"$f":"AX7*AR7","v":186.3957983186027},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.29791058993016},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB7*Bilans!F7+BC7","v":8.375185185185185},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.38660972369071694,"d":"38.66%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":5.137257154882154},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM7*Bilans!F7+BN7","v":2.9907870370370366},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.8779271488469598},{"$f":"BP7*BJ7","v":209.61068432937864},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":29.61008713181126},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F7<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F7<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F7<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F7<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F7*BT7+BU7","v":2.399415740740741},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY7","v":3.4700307955208762},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC7*Bilans!F7+CD7","v":7.923587962962963},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.4086441704740327,"d":"40.86%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":4.685659932659933},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F7<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F7<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F7<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F7<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F7<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F7<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN7*Bilans!F7+CO7","v":2.399415740740741},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.399415740740741},{"$f":"CQ7*CK7","v":174.75882793240743},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":35.515176544626684}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R8*Bilans!F8+S8","v":9.295833333333334},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.250751803105008,"d":"25.08%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":6.964886363636364},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC8*Bilans!F8+AD8","v":3.64},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.5026415094339622},{"$f":"AF8*Z8","v":178.86716500857636},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":17.05788197097021},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ8*Bilans!F8+AK8","v":8.796833333333334},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.2649756885656168,"d":"26.50%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":6.465886363636363},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU8*Bilans!F8+AV8","v":3.0514166666666664},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":2.936268867924528},{"$f":"AX8*AR8","v":149.94457374356776},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":20.34815207395414},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB8*Bilans!F8+BC8","v":9.295833333333334},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.250751803105008,"d":"25.08%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":6.964886363636364},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM8*Bilans!F8+BN8","v":3.18712962962963},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":3.066860587002097},{"$f":"BP8*BJ8","v":156.61341795788076},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":19.48169594267397},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F8<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F8<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F8<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F8<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F8*BT8+BU8","v":2.8215166666666667},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY8","v":2.9509116887352214},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC8*Bilans!F8+CD8","v":8.761666666666665},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.2660392204333617,"d":"26.60%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":6.430719696969694},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F8<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F8<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F8<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F8<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F8<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F8<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN8*Bilans!F8+CO8","v":2.8215166666666667},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.7150443396226414},{"$f":"CQ8*CK8","v":138.6474415360206},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":22.00613985657769}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3673.7024632405155},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R9*Bilans!F9+S9","v":9.304166666666667},{"v":0.2502845743598095,"d":"25.03%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.3286893939393942},null,6.975477272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC9*Bilans!F9+AD9","v":3.644},3.506490566037736,178.87373429845627,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":17.021078940108122},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ9*Bilans!F9+AK9","v":8.804766666666668},{"v":0.26448053447633224,"d":"26.45%"},2.3286893939393942,null,6.476077272727274,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU9*Bilans!F9+AV9","v":3.0541833333333335},2.938931132075472,149.9212892605489,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":20.308149475120135},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB9*Bilans!F9+BC9","v":9.304166666666667},{"v":0.2502845743598095,"d":"25.03%"},2.3286893939393942,null,6.975477272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM9*Bilans!F9+BN9","v":3.188425925925926},3.068107966457023,156.51088142271774,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":19.45311357350786},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F9<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F9<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F9<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F9<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F9*BT9+BU9","v":2.8242433333333334},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY9","v":2.9480627300626505},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC9*Bilans!F9+CD9","v":8.770333333333333},{"v":0.2655189153516849,"d":"26.55%"},2.3286893939393942,null,6.4416439393939395,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F9<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F9<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F9<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F9<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F9<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F9<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN9*Bilans!F9+CO9","v":2.8242433333333334},2.717668113207547,138.63417991241852,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":21.961567874021952}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R10*Bilans!F10+S10","v":8.678518518518517},{"v":0.31983447267140513,"d":"31.98%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.7756893939393943},null,5.902829124579123,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC10*Bilans!F10+AD10","v":3.2562037037037035},3.1333280922431865,193.45224611111115,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":23.054085177386618},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ10*Bilans!F10+AK10","v":8.264962962962963},{"v":0.3358380922428621,"d":"33.58%"},2.7756893939393943,null,5.4892735690235686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU10*Bilans!F10+AV10","v":2.7677314814814813},2.6632887840670856,164.43193376262627,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":27.1228614633978},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB10*Bilans!F10+BC10","v":8.678518518518517},{"v":0.31983447267140513,"d":"31.98%"},2.7756893939393943,null,5.902829124579123,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM10*Bilans!F10+BN10","v":3.2562037037037035},3.1333280922431865,193.45224611111115,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":23.054085177386618},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F10<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F10<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F10<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F10<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F10*BT10+BU10","v":2.568524074074074},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY10","v":3.241568414977523},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC10*Bilans!F10+CD10","v":8.170046296296297},{"v":0.3397397387084195,"d":"33.97%"},2.7756893939393943,null,5.394356902356902,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F10<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F10<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F10<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F10<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F10<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F10<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN10*Bilans!F10+CO10","v":2.568524074074074},2.471598637316562,152.596949249495,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":29.226433303790806}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.3120936970365897},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R11*Bilans!F11+S11","v":8.753703703703703},{"v":0.3039990287901226,"d":"30.40%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.6611174242424247},null,6.092586279461278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC11*Bilans!F11+AD11","v":3.3219907407407407},3.1966325995807128,188.57081006408427,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":21.591105536255462},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ11*Bilans!F11+AK11","v":8.317592592592593},{"v":0.31993841903393283,"d":"31.99%"},2.6611174242424247,null,5.656475168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU11*Bilans!F11+AV11","v":2.819421296296296},2.713028039832285,160.04275726427008,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":25.43977828642289},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB11*Bilans!F11+BC11","v":8.753703703703703},{"v":0.3039990287901226,"d":"30.40%"},2.6611174242424247,null,6.092586279461278,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM11*Bilans!F11+BN11","v":3.3219907407407407},3.1966325995807128,188.57081006408427,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":21.591105536255462},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F11<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F11<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F11<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F11<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F11*BT11+BU11","v":2.610439814814815},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY11","v":3.189518664393554},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC11*Bilans!F11+CD11","v":8.23113425925926},{"v":0.3232989938475266,"d":"32.33%"},2.6611174242424247,null,5.570016835016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F11<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F11<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F11<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F11<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F11<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F11<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN11*Bilans!F11+CO11","v":2.610439814814815},2.5119326519916148,148.18004892855447,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":27.476386265157007}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R12*Bilans!F12+S12","v":8.824814814814815},{"v":0.2892699553981923,"d":"28.93%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.552753787878788},null,6.272061026936027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC12*Bilans!F12+AD12","v":3.384212962962963},3.256506813417191,183.63353107037358,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":20.25973986520222},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ12*Bilans!F12+AK12","v":8.36737037037037},{"v":0.3050843544488391,"d":"30.51%"},2.552753787878788,null,5.814616582491582,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU12*Bilans!F12+AV12","v":2.868310185185185},2.760072064989518,155.63971099783214,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":23.903716771011734},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB12*Bilans!F12+BC12","v":8.824814814814815},{"v":0.2892699553981923,"d":"28.93%"},2.552753787878788,null,6.272061026936027,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM12*Bilans!F12+BN12","v":3.384212962962963},3.256506813417191,183.63353107037358,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":20.25973986520222},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F12<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F12<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F12<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F12<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F12*BT12+BU12","v":2.6500842592592595},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY12","v":3.1418044473631825},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC12*Bilans!F12+CD12","v":8.288912037037036},{"v":0.3079721170248174,"d":"30.80%"},2.552753787878788,null,5.736158249158248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F12<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F12<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F12<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F12<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F12<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F12<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN12*Bilans!F12+CO12","v":2.6500842592592595},2.5500810796645705,143.79837660562708,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":25.87211106157032}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4338.763658921721},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.3271403821992442},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9082577359525734},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9946008486281217},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.6629413952008054},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R13*Bilans!F13+S13","v":9.354166666666666},{"v":0.2474986839441183,"d":"24.75%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.31514393939394},null,7.039022727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC13*Bilans!F13+AD13","v":3.668},3.5295849056603776,178.90439098456267,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":16.801946389936962},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ13*Bilans!F13+AK13","v":8.852366666666667},{"v":0.2615282473681923,"d":"26.15%"},2.31514393939394,null,6.537222727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU13*Bilans!F13+AV13","v":3.0707833333333334},2.954904716981132,149.77552401732422,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":20.069647600760536},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB13*Bilans!F13+BC13","v":9.354166666666666},{"v":0.2474986839441183,"d":"24.75%"},2.31514393939394,null,7.039022727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM13*Bilans!F13+BN13","v":3.196203703703704},3.075592243186583,155.8928236296932,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":19.282106233364775},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F13<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F13<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F13<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F13<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F13*BT13+BU13","v":2.840603333333333},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY13","v":2.9310838348758916},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC13*Bilans!F13+CD13","v":8.822333333333333},{"v":0.2624185520905966,"d":"26.24%"},2.31514393939394,null,6.507189393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F13<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F13<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F13<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F13<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F13<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F13<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN13*Bilans!F13+CO13","v":2.840603333333333},2.733410754716981,138.54863941622645,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":21.695932915057522}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.328346752189973},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.909464105943302},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9958072186188507},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.664147773781521},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R14*Bilans!F14+S14","v":8.513703703703703},{"v":0.3555261966249699,"d":"35.55%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.026844696969697},null,5.486859006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC14*Bilans!F14+AD14","v":3.111990740740741},2.9945571278825995,202.93487520988185,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":26.477522468381547},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ14*Bilans!F14+AK14","v":8.149592592592592},{"v":0.3714105536663129,"d":"37.14%"},3.026844696969697,null,5.122747895622895,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU14*Bilans!F14+AV14","v":2.654421296296296},2.5542544549266246,173.09648369651708,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":31.04172079779786},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB14*Bilans!F14+BC14","v":8.513703703703703},{"v":0.3555261966249699,"d":"35.55%"},3.026844696969697,null,5.486859006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM14*Bilans!F14+BN14","v":3.111990740740741},2.9945571278825995,202.93487520988185,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":26.477522468381547},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F14<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F14<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F14<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F14<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F14*BT14+BU14","v":2.4766398148148148},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY14","v":3.3618318101094036},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC14*Bilans!F14+CD14","v":8.03613425925926},{"v":0.37665432150815015,"d":"37.67%"},3.026844696969697,null,5.009289562289563,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F14<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F14<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F14<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F14<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F14<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F14<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN14*Bilans!F14+CO14","v":2.4766398148148148},2.3831817085953877,161.50324137520965,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":33.269999241096514}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8044041413195195},{"$nulls":4},{"$f":"F11","v":3.3120936970365897},{"$f":"F15","v":2.8044041413195195},{"$f":"F28","v":2.909052774788246},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R15*Bilans!F15+S15","v":8.627777777777776},{"v":0.3306774278522509,"d":"33.07%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.853011363636364},null,5.774766414141412,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC15*Bilans!F15+AD15","v":3.2118055555555554},3.0906053459119494,196.549856614494,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":24.07528794796936},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ15*Bilans!F15+AK15","v":8.229444444444445},{"v":0.34668334939211876,"d":"34.67%"},2.853011363636364,null,5.376433080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU15*Bilans!F15+AV15","v":2.732847222222222},2.6297209119496854,167.23949205081476,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":28.294718765877647},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB15*Bilans!F15+BC15","v":8.627777777777776},{"v":0.3306774278522509,"d":"33.07%"},2.853011363636364,null,5.774766414141412,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM15*Bilans!F15+BN15","v":3.2118055555555554},3.0906053459119494,196.549856614494,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":24.07528794796936},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F15<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F15<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F15<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F15<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F15*BT15+BU15","v":2.540236111111111},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY15","v":3.277666385108609},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC15*Bilans!F15+CD15","v":8.128819444444444},{"v":0.3509748719521904,"d":"35.10%"},2.853011363636364,null,5.27580808080808,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F15<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F15<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F15<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F15<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F15<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F15<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN15*Bilans!F15+CO15","v":2.540236111111111},2.444378144654088,155.45245027122644,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":30.44014028643397}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.3981122844505416},{"$f":"F19","v":3.3981122844505416},{"$f":"F19","v":3.3981122844505416},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R16*Bilans!F16+S16","v":8.628518518518518},{"v":0.3305182192791113,"d":"33.05%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.851882575757576},null,5.776635942760942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC16*Bilans!F16+AD16","v":3.2124537037037038},3.091229035639413,196.505776524919,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.06017684721407},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ16*Bilans!F16+AK16","v":8.229962962962963},{"v":0.3465243511534391,"d":"34.65%"},2.851882575757576,null,5.378080387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU16*Bilans!F16+AV16","v":2.7333564814814815},2.630210953878407,167.19940190692301,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":28.27739621533247},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB16*Bilans!F16+BC16","v":8.628518518518518},{"v":0.3305182192791113,"d":"33.05%"},2.851882575757576,null,5.776635942760942,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM16*Bilans!F16+BN16","v":3.2124537037037038},3.091229035639413,196.505776524919,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.06017684721407},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F16<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F16<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F16<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F16<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F16*BT16+BU16","v":2.540649074074074},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY16","v":3.2771336256512678},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC16*Bilans!F16+CD16","v":8.129421296296297},{"v":0.35081003577178027,"d":"35.08%"},2.851882575757576,null,5.27753872053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F16<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F16<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F16<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F16<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F16<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F16<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN16*Bilans!F16+CO16","v":2.540649074074074},2.4447755241090148,155.41149078744522,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":30.422227537570357}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":759.1424140382177},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R17*Bilans!F17+S17","v":8.370370370370368},{"v":0.38770866854384567,"d":"38.77%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.245265151515152},null,5.125105218855216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC17*Bilans!F17+AD17","v":2.986574074074074},2.873873165618449,209.821479821803,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":29.72354556977031},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ17*Bilans!F17+AK17","v":8.049259259259259},{"v":0.4031756273450932,"d":"40.32%"},3.245265151515152,null,4.803994107744106,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU17*Bilans!F17+AV17","v":2.55587962962963},2.55587962962963,186.6047717592593,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.4216443566939},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB17*Bilans!F17+BC17","v":8.370370370370368},{"v":0.38770866854384567,"d":"38.77%"},3.245265151515152,null,5.125105218855216,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM17*Bilans!F17+BN17","v":2.986574074074074},2.873873165618449,209.821479821803,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":29.72354556977031},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F17<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F17<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F17<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F17<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F17*BT17+BU17","v":2.3967314814814813},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY17","v":3.4739171141864267},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC17*Bilans!F17+CD17","v":7.919675925925926},{"v":0.40977246820055113,"d":"40.98%"},3.245265151515152,null,4.674410774410774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F17<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F17<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F17<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F17<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F17<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F17<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN17*Bilans!F17+CO17","v":2.3967314814814813},2.3967314814814813,174.985365462963,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":35.64091374441273}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5406.345762187588},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R18*Bilans!F18+S18","v":8.619259259259259},{"v":0.33251029329041537,"d":"33.25%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.8659924242424246},null,5.753266835016834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC18*Bilans!F18+AD18","v":3.2043518518518517},3.0834329140461216,197.05434879836105,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":24.249504984386185},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ18*Bilans!F18+AK18","v":8.223481481481482},{"v":0.3485132702853863,"d":"34.85%"},2.8659924242424246,null,5.357489057239057,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU18*Bilans!F18+AV18","v":2.7269907407407405},2.624085429769392,167.69862032637704,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":28.494393120712108},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB18*Bilans!F18+BC18","v":8.619259259259259},{"v":0.33251029329041537,"d":"33.25%"},2.8659924242424246,null,5.753266835016834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM18*Bilans!F18+BN18","v":3.2043518518518517},3.0834329140461216,197.05434879836105,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":24.249504984386185},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F18<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F18<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F18<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F18<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F18*BT18+BU18","v":2.5354870370370373},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY18","v":3.2838055923794824},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC18*Bilans!F18+CD18","v":8.121898148148148},{"v":0.35287224389730765,"d":"35.29%"},2.8659924242424246,null,5.255905723905723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F18<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F18<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F18<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F18<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F18<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F18<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN18*Bilans!F18+CO18","v":2.5354870370370373},2.439808280922432,155.92193681267398,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":30.64655629003459}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3981122844505416},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6081.45698357919},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R19*Bilans!F19+S19","v":8.363703703703703},{"v":0.3892323733303275,"d":"38.92%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.2554242424242426},null,5.10827946127946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC19*Bilans!F19+AD19","v":2.9807407407407407},2.868259958071279,210.11099346674294,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":29.881171346254025},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ19*Bilans!F19+AK19","v":8.044592592592593},{"v":0.4046723566115474,"d":"40.47%"},3.2554242424242426,null,4.789168350168351,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU19*Bilans!F19+AV19","v":2.551296296296296},2.551296296296296,186.89219501683502,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.59349809630016},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB19*Bilans!F19+BC19","v":8.363703703703703},{"v":0.3892323733303275,"d":"38.92%"},3.2554242424242426,null,5.10827946127946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM19*Bilans!F19+BN19","v":2.9807407407407407},2.868259958071279,210.11099346674294,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":29.881171346254025},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F19<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F19<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F19<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F19<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F19*BT19+BU19","v":2.3930148148148147},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY19","v":3.479312564252647},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC19*Bilans!F19+CD19","v":7.91425925925926},{"v":0.4113365680579102,"d":"41.13%"},3.2554242424242426,null,4.658835016835017,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F19<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F19<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F19<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F19<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F19<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F19<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN19*Bilans!F19+CO19","v":2.3930148148148147},2.3930148148148147,175.29747215084177,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.8154770886196}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6221.213252878477},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R20*Bilans!F20+S20","v":8.309259259259258},{"v":0.4017674797901008,"d":"40.18%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.338390151515152},null,4.9708691077441065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC20*Bilans!F20+AD20","v":2.9331018518518515},2.9331018518518515,220.7012488425926,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":30.014862915318453},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ20*Bilans!F20+AK20","v":8.006481481481481},{"v":0.41696095335218736,"d":"41.70%"},3.338390151515152,null,4.668091329966329,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU20*Bilans!F20+AV20","v":2.5138657407407408},2.5138657407407408,189.1558276620371,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.02042633910074},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB20*Bilans!F20+BC20","v":8.309259259259258},{"v":0.4017674797901008,"d":"40.18%"},3.338390151515152,null,4.9708691077441065,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM20*Bilans!F20+BN20","v":2.9331018518518515},2.9331018518518515,220.7012488425926,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":30.014862915318453},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F20<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F20<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F20<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F20<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F20*BT20+BU20","v":2.3626620370370373},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY20","v":3.524010789994078},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC20*Bilans!F20+CD20","v":7.870023148148149},{"v":0.42419063942660573,"d":"42.42%"},3.338390151515152,null,4.531632996632997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F20<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F20<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F20<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F20<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F20<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F20<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN20*Bilans!F20+CO20","v":2.3626620370370373},2.3626620370370373,177.7785049768519,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":37.26163480850814}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R21*Bilans!F21+S21","v":8.778518518518517},{"v":0.29883208935187683,"d":"29.88%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.6233030303030307},null,6.155215488215486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC21*Bilans!F21+AD21","v":3.3437037037037034},3.2175262054507336,186.88328208881268,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":21.12088582875854},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ21*Bilans!F21+AK21","v":8.334962962962964},{"v":0.3147348154946669,"d":"31.47%"},2.6233030303030307,null,5.711659932659932,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU21*Bilans!F21+AV21","v":2.8364814814814814},2.7294444444444443,158.53407353535354,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":24.897742020243143},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB21*Bilans!F21+BC21","v":8.778518518518517},{"v":0.29883208935187683,"d":"29.88%"},2.6233030303030307,null,6.155215488215486,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM21*Bilans!F21+BN21","v":3.3437037037037034},3.2175262054507336,186.88328208881268,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":21.12088582875854},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F21<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F21<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F21<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F21<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F21*BT21+BU21","v":2.624274074074074},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY21","v":3.172704632447964},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC21*Bilans!F21+CD21","v":8.251296296296296},{"v":0.3179261701558984,"d":"31.79%"},2.6233030303030307,null,5.627993265993265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F21<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F21<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F21<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F21<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F21<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F21<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN21*Bilans!F21+CO21","v":2.624274074074074},2.5252448637316562,146.6735678524109,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":26.911055087125625}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R22*Bilans!F22+S22","v":8.679629629629629},{"v":0.3195984541381385,"d":"31.96%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.7739962121212125},null,5.905633417508416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC22*Bilans!F22+AD22","v":3.257175925925926},3.1342636268343815,193.38264111039643,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.032034562685723},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ22*Bilans!F22+AK22","v":8.26574074074074},{"v":0.3356016477081785,"d":"33.56%"},2.7739962121212125,null,5.491744528619528,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU22*Bilans!F22+AV22","v":2.7684953703703705},2.664023846960168,164.36906043751196,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":27.097530776306726},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB22*Bilans!F22+BC22","v":8.679629629629629},{"v":0.3195984541381385,"d":"31.96%"},2.7739962121212125,null,5.905633417508416,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM22*Bilans!F22+BN22","v":3.257175925925926},3.1342636268343815,193.38264111039643,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.032034562685723},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F22<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F22<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F22<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F22<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F22*BT22+BU22","v":2.5691435185185187},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY22","v":3.240786842624141},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC22*Bilans!F22+CD22","v":8.170949074074075},{"v":0.33949498240332127,"d":"33.95%"},2.7739962121212125,null,5.396952861952863,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F22<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F22<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F22<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F22<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F22<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F22<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN22*Bilans!F22+CO22","v":2.5691435185185187},2.4721947064989522,152.53328966611878,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":29.20015482277661}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R23*Bilans!F23+S23","v":8.403703703703703},{"v":0.38012640730798514,"d":"38.01%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.1944696969696973},null,5.209234006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC23*Bilans!F23+AD23","v":3.0157407407407404},2.9019392033542974,208.33285353535354,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":28.94456353161188},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ23*Bilans!F23+AK23","v":8.072592592592592},{"v":0.3957179382372079,"d":"39.57%"},3.1944696969696973,null,4.878122895622894,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU23*Bilans!F23+AV23","v":2.5787962962962965},2.4814832285115305,178.14793686868688,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":33.84885405280237},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB23*Bilans!F23+BC23","v":8.403703703703703},{"v":0.38012640730798514,"d":"38.01%"},3.1944696969696973,null,5.209234006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM23*Bilans!F23+BN23","v":3.0157407407407404},2.9019392033542974,208.33285353535354,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":28.94456353161188},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F23<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F23<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F23<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F23<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F23*BT23+BU23","v":2.4153148148148147},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY23","v":3.4471889380872596},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC23*Bilans!F23+CD23","v":7.9467592592592595},{"v":0.40198395254614305,"d":"40.20%"},3.1944696969696973,null,4.752289562289562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F23<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F23<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F23<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F23<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F23<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F23<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN23*Bilans!F23+CO23","v":2.4153148148148147},2.4153148148148147,173.3976462962963,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.77615552273407}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R24*Bilans!F24+S24","v":8.322222222222221},{"v":0.3987680543755311,"d":"39.88%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.318636363636364},null,5.003585858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC24*Bilans!F24+AD24","v":2.944444444444444},2.833333333333333,211.85090909090908,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":30.875987165775403},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ24*Bilans!F24+AK24","v":8.015555555555556},{"v":0.41402449781989564,"d":"41.40%"},3.318636363636364,null,4.696919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU24*Bilans!F24+AV24","v":2.522777777777778},2.522777777777778,188.6303878787879,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.676840904086006},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB24*Bilans!F24+BC24","v":8.322222222222221},{"v":0.3987680543755311,"d":"39.88%"},3.318636363636364,null,5.003585858585858,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM24*Bilans!F24+BN24","v":2.944444444444444},2.833333333333333,211.85090909090908,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":30.875987165775403},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F24<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F24<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F24<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F24<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F24*BT24+BU24","v":2.369888888888889},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY24","v":3.5132645039453867},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC24*Bilans!F24+CD24","v":7.880555555555556},{"v":0.42111705707052904,"d":"42.11%"},3.318636363636364,null,4.561919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F24<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F24<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F24<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F24<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F24<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F24<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN24*Bilans!F24+CO24","v":2.369888888888889},2.369888888888889,177.19874666666672,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":36.91395155550062}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R25*Bilans!F25+S25","v":8.602962962962962},{"v":0.3360267584576609,"d":"33.60%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.890825757575758},null,5.712137205387204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC25*Bilans!F25+AD25","v":3.1900925925925923},3.0697117400419285,198.00701169144276,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":24.585058210433473},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ25*Bilans!F25+AK25","v":8.212074074074074},{"v":0.3520213933167309,"d":"35.20%"},2.890825757575758,null,5.321248316498316,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU25*Bilans!F25+AV25","v":2.715787037037037},2.6133045073375265,168.56716850247767,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":28.878778422599826},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB25*Bilans!F25+BC25","v":8.602962962962962},{"v":0.3360267584576609,"d":"33.60%"},2.890825757575758,null,5.712137205387204,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM25*Bilans!F25+BN25","v":3.1900925925925923},3.0697117400419285,198.00701169144276,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":24.585058210433473},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F25<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F25<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F25<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F25<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F25*BT25+BU25","v":2.526401851851852},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY25","v":3.2956144746034433},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC25*Bilans!F25+CD25","v":8.108657407407408},{"v":0.3565110242461268,"d":"35.65%"},2.890825757575758,null,5.21783164983165,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F25<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F25<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F25<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F25<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F25<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F25<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN25*Bilans!F25+CO25","v":2.526401851851852},2.4310659329140463,156.81215090072428,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":31.04360140809482}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":4182.683407719342},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R26*Bilans!F26+S26","v":7.771333333333334},{"v":0.5422190724262441,"d":"54.22%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.213765151515152},null,3.5575681818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC26*Bilans!F26+AD26","v":2.6883749999999997},2.6376509433962263,253.88445390566037,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.69601339098898},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ26*Bilans!F26+AK26","v":7.33025},{"v":0.5748460354715258,"d":"57.48%"},4.213765151515152,null,3.1164848484848484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU26*Bilans!F26+AV26","v":2.2223770833333334},2.1804454402515727,209.87659540597488,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":51.64870348097616},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB26*Bilans!F26+BC26","v":7.495385416666666},{"v":0.5621812511662796,"d":"56.22%"},4.213765151515152,null,3.2816202651515143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.5672685185185187},1.537697414395528,148.00952692522716,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":73.23754266977814},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F26<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F26<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F26<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F26<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F26*BT26+BU26","v":2.2223770833333334},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY26","v":4.419928475696559},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC26*Bilans!F26+CD26","v":4.385333333333333},{"v":0.9608768208076511,"d":"96.09%"},4.213765151515152,null,0.17156818181818068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F26<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F26<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F26<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F26<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F26<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F26<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN26*Bilans!F26+CO26","v":1.480265625},1.0892520636792453,104.84486813738208,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":103.38945755090407}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R27*Bilans!F27+S27","v":7.66},{"v":0.5747092333254213,"d":"57.47%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.402272727272727},null,3.257727272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC27*Bilans!F27+AD27","v":2.6675},2.617169811320755,263.7536150943397,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":45.0526642242481},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ27*Bilans!F27+AK27","v":7.205},{"v":0.6110024604125923,"d":"61.10%"},4.402272727272727,null,2.8027272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU27*Bilans!F27+AV27","v":2.214375},1.9219103773584905,193.6866334476844,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":61.35066136087526},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB27*Bilans!F27+BC27","v":7.371874999999999},{"v":0.5971713746194459,"d":"59.72%"},4.402272727272727,null,2.969602272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM27*Bilans!F27+BN27","v":1.459027777777778},1.4314989517819712,144.2638616352202,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":82.36853584873},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F27<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F27<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F27<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F27<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F27*BT27+BU27","v":2.214375},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY27","v":4.431476084516472},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC27*Bilans!F27+CD27","v":3.9399999999999995},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.46227272727272783,0.10500774393391855,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.6731740742479},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F27<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F27<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F27<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F27<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F27<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F27<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN27*Bilans!F27+CO27","v":1.4515625},1.0681308962264153,107.53212764988433,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":110.27451231211477}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.909052774788246},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R28*Bilans!F28+S28","v":7.858666666666667},{"v":0.5173770706727951,"d":"51.74%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.0658939393939395},null,3.7927727272727276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC28*Bilans!F28+AD28","v":2.7047499999999998},2.6537169811320758,246.01307398284737,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":40.872842558125846},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ28*Bilans!F28+AK28","v":7.4285000000000005},{"v":0.5473371393139852,"d":"54.73%"},4.0658939393939395,null,3.362606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU28*Bilans!F28+AV28","v":2.228654166666667},2.186604088050315,202.70933076489428,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":49.604295974928455},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB28*Bilans!F28+BC28","v":7.592270833333332},{"v":0.5355306770067946,"d":"53.55%"},4.0658939393939395,null,3.5263768939393927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM28*Bilans!F28+BN28","v":1.652175925925926},1.6210027952480786,150.2752114973636,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":66.91225745051035},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F28<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F28<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F28<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F28<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F28*BT28+BU28","v":2.228654166666667},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY28","v":4.410928209054452},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC28*Bilans!F28+CD28","v":4.734666666666666},{"v":0.8587497759913982,"d":"85.87%"},4.0658939393939395,null,0.6687727272727262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F28<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F28<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F28<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F28<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F28<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F28<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN28*Bilans!F28+CO28","v":1.50278125},1.1058201650943398,102.5151589341767,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":98.08552944445807}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R29*Bilans!F29+S29","v":8.205555555555554},{"v":0.42610404997845774,"d":"42.61%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.496420454545455},null,4.709135101010099,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC29*Bilans!F29+AD29","v":2.842361111111111},2.842361111111111,224.65376231060606,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":32.534268973635704},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ29*Bilans!F29+AK29","v":7.933888888888889},{"v":0.4406944064268482,"d":"44.07%"},3.496420454545455,null,4.437468434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU29*Bilans!F29+AV29","v":2.4425694444444446},2.4425694444444446,193.055137594697,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":37.859370229747505},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB29*Bilans!F29+BC29","v":8.205555555555554},{"v":0.42610404997845774,"d":"42.61%"},3.496420454545455,null,4.709135101010099,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM29*Bilans!F29+BN29","v":2.842361111111111},2.842361111111111,224.65376231060606,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":32.534268973635704},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F29<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F29<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F29<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F29<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F29*BT29+BU29","v":2.304847222222222},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY29","v":3.612407118073681},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC29*Bilans!F29+CD29","v":7.785763888888889},{"v":0.44907866516928646,"d":"44.91%"},3.496420454545455,null,4.289343434343434,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F29<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F29<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F29<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F29<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F29<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F29<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN29*Bilans!F29+CO29","v":2.304847222222222},2.304847222222222,182.16988615530303,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":40.121592449816184}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.541765542774},null,{"$f":"F30/F32","v":4853.277712765652},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R30*Bilans!F30+S30","v":8.469999999999999},{"v":0.3652235161532683,"d":"36.52%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.093443181818182},null,5.376556818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC30*Bilans!F30+AD30","v":3.0737499999999995},2.9577594339622637,205.16874755789019,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":27.439195412247493},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ30*Bilans!F30+AK30","v":8.119},{"v":0.38101283185345264,"d":"38.10%"},3.093443181818182,null,5.025556818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU30*Bilans!F30+AV30","v":2.624375},2.5253419811320756,175.17356059283878,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":32.13764301915531},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB30*Bilans!F30+BC30","v":8.469999999999999},{"v":0.3652235161532683,"d":"36.52%"},3.093443181818182,null,5.376556818181816,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM30*Bilans!F30+BN30","v":3.0737499999999995},2.9577594339622637,205.16874755789019,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":27.439195412247493},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F30<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F30<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F30<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F30<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F30*BT30+BU30","v":2.452275},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY30","v":3.3952336143490864},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC30*Bilans!F30+CD30","v":8.000625},{"v":0.3866501906811258,"d":"38.67%"},3.093443181818182,null,4.907181818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F30<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F30<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F30<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F30<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F30<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F30<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN30*Bilans!F30+CO30","v":2.452275},2.3597363207547173,163.68611318992285,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":34.39305416333637}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R31*Bilans!F31+S31","v":8.524074074074074},{"v":0.35323973495546385,"d":"35.32%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.011041666666667},null,5.513032407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC31*Bilans!F31+AD31","v":3.121064814814815},3.003288784067086,202.3875357644845,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.25278826456449},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ31*Bilans!F31+AK31","v":8.156851851851853},{"v":0.36914262038277296,"d":"36.91%"},3.011041666666667,null,5.145810185185185,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU31*Bilans!F31+AV31","v":2.661550925925926},2.561115041928721,172.5900502459739,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":30.785303766002755},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB31*Bilans!F31+BC31","v":8.524074074074074},{"v":0.35323973495546385,"d":"35.32%"},3.011041666666667,null,5.513032407407406,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM31*Bilans!F31+BN31","v":3.121064814814815},3.003288784067086,202.3875357644845,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.25278826456449},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F31<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F31<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F31<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F31<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F31*BT31+BU31","v":2.4824212962962964},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY31","v":3.354002209073108},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC31*Bilans!F31+CD31","v":8.044560185185185},{"v":0.37429537443349403,"d":"37.43%"},3.011041666666667,null,5.033518518518518,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F31<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F31<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F31<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F31<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F31<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F31<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN31*Bilans!F31+CO31","v":2.4824212962962964},2.3887450209643606,160.97426958321427,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":33.00674783348126}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R37*Bilans!F37+S37","v":8.407777777777778},{"v":0.37920380960390215,"d":"37.92%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.188261363636364},null,5.219516414141413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC37*Bilans!F37+AD37","v":3.0193055555555555},2.905369496855346,208.14621736921103,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":28.850386750149383},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ37*Bilans!F37+AK37","v":8.075444444444445},{"v":0.3948093984882466,"d":"39.48%"},3.188261363636364,null,4.8871830808080805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU37*Bilans!F37+AV37","v":2.5815972222222223},2.484178459119497,177.9712873338337,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":33.741953332158566},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB37*Bilans!F37+BC37","v":8.407777777777778},{"v":0.37920380960390215,"d":"37.92%"},3.188261363636364,null,5.219516414141413,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM37*Bilans!F37+BN37","v":3.0193055555555555},2.905369496855346,208.14621736921103,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":28.850386750149383},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F37<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F37<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F37<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F37<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F37*BT37+BU37","v":2.417586111111111},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY37","v":3.4439503409461993},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC37*Bilans!F37+CD37","v":7.950069444444445},{"v":0.40103566213051633,"d":"40.10%"},3.188261363636364,null,4.7618080808080805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F37<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F37<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F37<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F37<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F37<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F37<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN37*Bilans!F37+CO37","v":2.417586111111111},2.417586111111111,173.2004843916667,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":34.67137457943118}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R44*Bilans!F44+S44","v":8.742592592592592},{"v":0.306322090851322,"d":"30.63%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.6780492424242426},null,6.06454335016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC44*Bilans!F44+AD44","v":3.3122685185185183},3.187277253668763,189.3141275312083,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":21.80364986846841},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ44*Bilans!F44+AK44","v":8.309814814814814},{"v":0.3222754420050122,"d":"32.23%"},2.6780492424242426,null,5.631765572390572,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU44*Bilans!F44+AV44","v":2.8117824074074074},2.7056774109014676,160.70862923396703,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":25.684613026197173},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB44*Bilans!F44+BC44","v":8.742592592592592},{"v":0.306322090851322,"d":"30.63%"},2.6780492424242426,null,6.06454335016835,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM44*Bilans!F44+BN44","v":3.3122685185185183},3.187277253668763,189.3141275312083,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":21.80364986846841},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F44<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F44<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F44<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F44<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F44*BT44+BU44","v":2.6042453703703705},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY44","v":3.19710523684018},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC44*Bilans!F44+CD44","v":8.222106481481482},{"v":0.32571327657407134,"d":"32.57%"},2.6780492424242426,null,5.54405723905724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F44<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F44<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F44<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F44<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F44<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F44<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN44*Bilans!F44+CO44","v":2.6042453703703705},2.505971960167715,148.84676088681627,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":27.73146642394047}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R61*Bilans!F61+S61","v":7.893333333333334},{"v":0.507668535012285,"d":"50.77%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":4.00719696969697},null,3.886136363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC61*Bilans!F61+AD61","v":2.7112499999999997},2.6600943396226415,242.8569401372213,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":40.15524707657488},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ61*Bilans!F61+AK61","v":7.4675},{"v":0.536618275151921,"d":"53.66%"},4.00719696969697,null,3.46030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU61*Bilans!F61+AV61","v":2.231145833333333},2.189048742138365,199.85218997998862,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":48.7959648400528},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB61*Bilans!F61+BC61","v":7.630729166666666},{"v":0.5251394568164756,"d":"52.51%"},4.00719696969697,null,3.6235321969696956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM61*Bilans!F61+BN61","v":1.68587962962963},1.6540705800139768,151.01062915316697,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":64.57810612509829},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F61<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F61<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F61<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F61<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F61*BT61+BU61","v":2.231145833333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY61","v":4.407369625099211},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC61*Bilans!F61+CD61","v":4.873333333333333},{"v":0.8222702400198982,"d":"82.23%"},4.00719696969697,null,0.8661363636363628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F61<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F61<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F61<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F61<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F61<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F61<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN61*Bilans!F61+CO61","v":1.51171875},1.112396816037736,101.55778422491427,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":96.0239582804792}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R71*Bilans!F71+S71","v":8.793333333333333},{"v":0.2957612516369151,"d":"29.58%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.600727272727273},null,6.19260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC71*Bilans!F71+AD71","v":3.3566666666666665},3.23,185.85772363636363,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":20.843057697720237},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ71*Bilans!F71+AK71","v":8.345333333333333},{"v":0.31163851326816666,"d":"31.16%"},2.600727272727273,null,5.74460606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU71*Bilans!F71+AV71","v":2.8466666666666667},2.739245283018868,157.61916185248714,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":24.577235481972224},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB71*Bilans!F71+BC71","v":8.793333333333333},{"v":0.2957612516369151,"d":"29.58%"},2.600727272727273,null,6.19260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM71*Bilans!F71+BN71","v":3.3566666666666665},3.23,185.85772363636363,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":20.843057697720237},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F71<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F71<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F71<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F71<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F71*BT71+BU71","v":2.6325333333333334},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY71","v":3.1627506501828044},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC71*Bilans!F71+CD71","v":8.263333333333334},{"v":0.31473101323847597,"d":"31.47%"},2.600727272727273,null,5.662606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F71<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F71<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F71<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F71<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F71<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F71<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN71*Bilans!F71+CO71","v":2.6325333333333334},2.5331924528301886,145.76265721852488,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":26.576376496156147}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R77*Bilans!F77+S77","v":8.258888888888889},{"v":0.41351176571309767,"d":"41.35%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.4151477272727275},null,4.843741161616161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC77*Bilans!F77+AD77","v":2.8890277777777778},2.8890277777777778,222.70700958333333,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.21880773214574},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ77*Bilans!F77+AK77","v":7.971222222222223},{"v":0.4284346405187347,"d":"42.84%"},3.4151477272727275,null,4.556074494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU77*Bilans!F77+AV77","v":2.479236111111111},2.479236111111111,191.11732486742426,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.37894846846663},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB77*Bilans!F77+BC77","v":8.258888888888889},{"v":0.41351176571309767,"d":"41.35%"},3.4151477272727275,null,4.843741161616161,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM77*Bilans!F77+BN77","v":2.8890277777777778},2.8890277777777778,222.70700958333333,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.21880773214574},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F77<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F77<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F77<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F77<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F77*BT77+BU77","v":2.3345805555555557},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY77","v":3.5663993224883916},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC77*Bilans!F77+CD77","v":7.829097222222223},{"v":0.43621220050494747,"d":"43.62%"},3.4151477272727275,null,4.413949494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F77<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F77<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F77<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F77<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F77<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F77<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN77*Bilans!F77+CO77","v":2.3345805555555557},2.3345805555555557,179.96623575530305,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":38.63306516138181}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R94*Bilans!F94+S94","v":10.55625},{"v":0.1884654717692018,"d":"18.85%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.9894886363636366},null,8.566761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC94*Bilans!F94+AD94","v":4.245000000000001},4.084811320754718,175.12143151801035,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":12.279513425672226},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ94*Bilans!F94+AK94","v":9.996750000000002},{"v":0.1990135430378509,"d":"19.90%"},1.9894886363636366,null,8.007261363636365,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU94*Bilans!F94+AV94","v":3.469875},3.338936320754717,143.14475316573757,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.022597209403395},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB94*Bilans!F94+BC94","v":10.55625},{"v":0.1884654717692018,"d":"18.85%"},1.9894886363636366,null,8.566761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM94*Bilans!F94+BN94","v":3.383194444444445},3.2555267295597488,139.56887025085766,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":15.407489976692228},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F94<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F94<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F94<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F94<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F94*BT94+BU94","v":3.233925},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY94","v":2.5745948071238223},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC94*Bilans!F94+CD94","v":10.0725},{"v":0.19751686635528784,"d":"19.75%"},1.9894886363636366,null,8.083011363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F94<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F94<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F94<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F94<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F94<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F94<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN94*Bilans!F94+CO94","v":3.233925},3.1118900943396226,133.41097183083193,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.11865905733083}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R104*Bilans!F104+S104","v":11.423916666666667},{"v":0.15206733348497342,"d":"15.21%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.737204545454546},null,9.686712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC104*Bilans!F104+AD104","v":4.687916666666667},4.511014150943397,166.07995753430535,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":9.548929961305875},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ104*Bilans!F104+AK104","v":10.815166666666668},{"v":0.16062670127948828,"d":"16.06%"},1.737204545454546,null,9.077962121212122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU104*Bilans!F104+AV104","v":3.7744999999999997},3.6320660377358487,133.7201243722127,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":11.859739810422177},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB104*Bilans!F104+BC104","v":11.423916666666667},{"v":0.15206733348497342,"d":"15.21%"},1.737204545454546,null,9.686712121212121,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM104*Bilans!F104+BN104","v":3.691388888888891},3.5520911949685554,130.7757269382505,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":12.126760214611974},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F104<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F104<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F104<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F104<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F104*BT104+BU104","v":3.5289},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY104","v":2.359388622978239},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC104*Bilans!F104+CD104","v":10.815166666666668},{"v":0.16062670127948828,"d":"16.06%"},1.737204545454546,null,9.077962121212122,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F104<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F104<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F104<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F104<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F104<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F104<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN104*Bilans!F104+CO104","v":3.7744999999999997},3.6320660377358487,133.7201243722127,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":11.859739810422177}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F116<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F116<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F116<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F116<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F116<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F116<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F116<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F116<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F116<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F116<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F116<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F116<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F116<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F116<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F116<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F116*BT116+BU116","v":3.6008999999999998},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY116","v":2.3122126445132904},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F119<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F119<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F119<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F119<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F119<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F119<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F119<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F119<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F119<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F119<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F119<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F119<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F119<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F119<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F119<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F119*BT119+BU119","v":3.9161791666666663},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY119","v":2.126063736433894},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F136<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F136<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F136<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F136<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F136<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F136<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F136<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F136<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F136<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F136<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F136<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F136<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F136<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F136<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F136<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F136*BT136+BU136","v":4.695183333333333},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY136","v":1.7733165928830414},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F142<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F142<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F142<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F142<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F142<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F142<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F142<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F142<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F142<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F142<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F142<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F142<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F142<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F142<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F142<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F142*BT142+BU142","v":2.9626216666666667},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY142","v":2.810364416525647},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F152<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F152<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F152<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F152<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F152<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F152<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F152<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F152<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F152<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F152<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F152<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F152<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F152<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F152<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F152<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F152*BT152+BU152","v":3.77055},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY152","v":2.208178252941323},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F169<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F169<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F169<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F169<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F169<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F169<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F169<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F169<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F169<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F169<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F169<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F169<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F169<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F169<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F169<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F169*BT169+BU169","v":4.143020833333333},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY169","v":2.0096559603657735},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F175<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F175<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F175<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F175<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F175<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F175<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F175<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F175<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F175<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F175<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F175<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F175<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F175<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F175<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F175<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F175*BT175+BU175","v":4.4031416666666665},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY175","v":1.890933143182517},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F185<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F185<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F185<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F185<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F185<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F185<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F185<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F185<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F185<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F185<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F185<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F185<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F185<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F185<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F185<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F185*BT185+BU185","v":5.027295833333333},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY185","v":1.6561680051574261},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F201<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F201<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F201<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F201<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F201<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F201<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F201<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F201<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F201<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F201<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F201<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F201<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F201<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F201<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F201<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F201*BT201+BU201","v":4.809283333333331},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY201","v":1.7312447478233923},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F211<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F211<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F211<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F211<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F211<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F211<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F211<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F211<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F211<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F211<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F211<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F211<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F211<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F211<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F211<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F211*BT211+BU211","v":4.435741666666665},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY211","v":1.8770359361086724},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F217<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F217<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F217<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F217<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F217<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F217<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F217<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F217<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F217<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F217<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F217<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F217<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F217<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F217<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F217<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F217*BT217+BU217","v":4.939683333333333},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY217","v":1.6855425641241324},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F234<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F234<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F234<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F234<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F234<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F234<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F234<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F234<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F234<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F234<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F234<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F234<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F234<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F234<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F234<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F234*BT234+BU234","v":4.6591875},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY234","v":1.7870168375125293},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F244<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F244<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F244<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F244<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F244<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F244<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F244<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F244<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F244<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F244<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F244<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F244<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F244<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F244<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F244<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F244*BT244+BU244","v":3.9277249999999997},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY244","v":2.1198140174344964},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"R250*Bilans!F250+S250","v":11.675611111111111},{"v":0.12742308818650294,"d":"12.74%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.4877424242424246},null,10.187868686868686,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.21666666666666648},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"AC250*Bilans!F250+AD250","v":5.086944444444445},4.89498427672956,150.90969526014865,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.368861630395518},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.193333333333335},{"$f":"AJ250*Bilans!F250+AK250","v":10.97477777777778},{"v":0.13556014111327813,"d":"13.56%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":9.487035353535354},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.77},{"$f":"AU250*Bilans!F250+AV250","v":4.032333333333334},3.880169811320755,119.62351882675814,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":9.296103926416544},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.13666666666666671},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":10.443333333333333},{"$f":"BB250*Bilans!F250+BC250","v":11.675611111111111},{"v":0.12742308818650294,"d":"12.74%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":10.187868686868686},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.133333333333335},{"$f":"BM250*Bilans!F250+BN250","v":3.8346296296296316},3.6899266247379474,113.75842515342104,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":9.77538728720479},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F250<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F250<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.10799999999999994},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F250<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F250<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.7540000000000004},{"$f":"Bilans!F250*BT250+BU250","v":3.7278000000000002},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY250","v":2.2335013980438614},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.0866666666666666},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.193333333333335},{"$f":"CC250*Bilans!F250+CD250","v":10.97477777777778},{"v":0.13556014111327813,"d":"13.56%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":9.487035353535354},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.13999999999999999},{"$f":"IF(Bilans!F250<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F250<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F250<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F250<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F250<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F250<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.77},{"$f":"CN250*Bilans!F250+CO250","v":4.032333333333334},3.880169811320755,119.62351882675814,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":9.296103926416544}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R260*Bilans!F260+S260","v":11.901225},{"v":0.08849165450691769,"d":"8.85%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.0531590909090915},null,10.84806590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC260*Bilans!F260+AD260","v":6.0565},5.827952830188679,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ260*Bilans!F260+AK260","v":11.901225},{"v":0.08849165450691769,"d":"8.85%"},1.0531590909090915,null,10.84806590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU260*Bilans!F260+AV260","v":6.0565},5.827952830188679,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB260*Bilans!F260+BC260","v":11.901225},{"v":0.08849165450691769,"d":"8.85%"},1.0531590909090915,null,10.84806590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM260*Bilans!F260+BN260","v":2.850833333333334},2.7432547169811325,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F260<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F260<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F260<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F260<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F260*BT260+BU260","v":4.196674999999999},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY260","v":1.9839626636868255},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC260*Bilans!F260+CD260","v":11.280275},{"v":0.09336289149946181,"d":"9.34%"},1.0531590909090915,null,10.227115909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F260<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F260<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F260<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F260<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F260<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F260<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN260*Bilans!F260+CO260","v":4.599425},4.425861792452831,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":1.1737962962962962},1.1295020964360587,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F277<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F277<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F277<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F277<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F277*BT277+BU277","v":4.663941666666665},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY277","v":1.7851952504325723},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F277<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F277<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F277<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F277<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F277<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R286*Bilans!F286+S286","v":11.864154166666667},{"v":0.0990911412008295,"d":"9.91%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.1756325757575763},null,10.68852159090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC286*Bilans!F286+AD286","v":5.749083333333333},5.53213679245283,129.11353475600345,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":4.935962051766294},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ286*Bilans!F286+AK286","v":11.864154166666667},{"v":0.0990911412008295,"d":"9.91%"},1.1756325757575763,null,10.68852159090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU286*Bilans!F286+AV286","v":5.749083333333333},5.53213679245283,129.11353475600345,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":4.935962051766294},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB286*Bilans!F286+BC286","v":11.864154166666667},{"v":0.0990911412008295,"d":"9.91%"},1.1756325757575763,null,10.68852159090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM286*Bilans!F286+BN286","v":2.7805092592592597},2.675584381551363,62.44497741113971,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":10.205776899061732},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F286<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F286<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F286<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F286<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F286*BT286+BU286","v":4.049295833333333},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY286","v":2.056171456550262},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC286*Bilans!F286+CD286","v":11.1907625},{"v":0.10505384023274342,"d":"10.51%"},1.1756325757575763,null,10.015129924242423,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F286<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F286<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F286<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F286<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F286<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F286<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN286*Bilans!F286+CO286","v":4.424920833333333},4.257942688679245,99.37535023968697,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.413054206983078}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"R292*Bilans!F292+S292","v":11.934025},{"v":0.07916821479303549,"d":"7.92%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":0.9447954545454553},null,10.989229545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AC292*Bilans!F292+AD292","v":6.328499999999999},6.089688679245282,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"AJ292*Bilans!F292+AK292","v":11.934025},{"v":0.07916821479303549,"d":"7.92%"},0.9447954545454553,null,10.989229545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.33999999999999997},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"AU292*Bilans!F292+AV292","v":6.328499999999999},6.089688679245282,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.041000000000000016},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":11.4},{"$f":"BB292*Bilans!F292+BC292","v":11.934025},{"v":0.07916821479303549,"d":"7.92%"},0.9447954545454553,null,10.989229545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":1.9000000000000004},{"$f":"BM292*Bilans!F292+BN292","v":2.913055555555556},2.8031289308176106,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F292<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F292<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.16299999999999998},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F292<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F292<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2039999999999997},{"$f":"Bilans!F292*BT292+BU292","v":4.327074999999999},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY292","v":1.9241743005674523},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.09900000000000002},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":10.07},{"$f":"CC292*Bilans!F292+CD292","v":11.359475},{"v":0.0831724577540296,"d":"8.32%"},0.9447954545454553,null,10.414679545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.19299999999999998},{"$f":"IF(Bilans!F292<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F292<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F292<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F292<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F292<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F292<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.24},{"$f":"CN292*Bilans!F292+CO292","v":4.753824999999999},4.57443537735849,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R309*Bilans!F309+S309","v":8.243703703703703},{"v":0.41708047770362444,"d":"41.71%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.438287878787879},null,4.8054158249158245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC309*Bilans!F309+AD309","v":2.8757407407407407},2.8757407407407407,223.2798311784512,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":31.58900136401688},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ309*Bilans!F309+AK309","v":7.960592592592593},{"v":0.43191355904675216,"d":"43.19%"},3.438287878787879,null,4.522304713804714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU309*Bilans!F309+AV309","v":2.468796296296296},2.468796296296296,191.68362865319864,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":36.79597961083285},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB309*Bilans!F309+BC309","v":8.243703703703703},{"v":0.41708047770362444,"d":"41.71%"},3.438287878787879,null,4.8054158249158245,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM309*Bilans!F309+BN309","v":2.8757407407407407},2.8757407407407407,223.2798311784512,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":31.58900136401688},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F309<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F309<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F309<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F309<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F309*BT309+BU309","v":2.3261148148148147},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY309","v":3.579378996513874},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC309*Bilans!F309+CD309","v":7.81675925925926},{"v":0.4398610427607952,"d":"43.99%"},3.438287878787879,null,4.378471380471381,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F309<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F309<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F309<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F309<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F309<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F309<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN309*Bilans!F309+CO309","v":2.3261148148148147},2.3261148148148147,180.60547524175084,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":39.05300701549859}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R315*Bilans!F315+S315","v":9.416666666666668},{"v":0.24405792437650844,"d":"24.41%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.2982121212121216},null,7.118454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC315*Bilans!F315+AD315","v":3.6980000000000004},3.5584528301886795,178.9215962675815,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":16.532030552719636},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ315*Bilans!F315+AK315","v":8.911866666666667},{"v":0.25788223805100186,"d":"25.79%"},2.2982121212121216,null,6.613654545454545,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU315*Bilans!F315+AV315","v":3.0915333333333335},2.9748716981132075,149.57871252418525,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":19.77512204859203},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB315*Bilans!F315+BC315","v":9.416666666666668},{"v":0.24405792437650844,"d":"24.41%"},2.2982121212121216,null,7.118454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM315*Bilans!F315+BN315","v":3.2059259259259263},3.0849475890985327,155.11340837812085,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":19.069513892870205},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F315<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F315<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F315<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F315<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F315*BT315+BU315","v":2.8610533333333334},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY315","v":2.9101332766584473},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC315*Bilans!F315+CD315","v":8.887333333333332},{"v":0.2585941176069449,"d":"25.86%"},2.2982121212121216,null,6.589121212121211,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F315<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F315<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F315<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F315<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F315<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F315<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN315*Bilans!F315+CO315","v":2.8610533333333334},2.753089056603774,138.42732001262436,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":21.36816125434824}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R325*Bilans!F325+S325","v":10.372916666666667},{"v":0.1965845642608045,"d":"19.66%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.0391553030303036},null,8.333761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC325*Bilans!F325+AD325","v":4.157},4.000132075471698,176.25927423499147,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":12.888108312890186},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ325*Bilans!F325+AK325","v":9.822216666666668},{"v":0.20760642655649386,"d":"20.76%"},2.0391553030303036,null,7.783061363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU325*Bilans!F325+AV325","v":3.4090083333333334},3.2803665094339625,144.5439823657376,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.71596811096614},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB325*Bilans!F325+BC325","v":10.372916666666667},{"v":0.1965845642608045,"d":"19.66%"},2.0391553030303036,null,8.333761363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM325*Bilans!F325+BN325","v":3.354675925925926},3.228084381551363,142.24025595316377,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":15.970504287056281},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F325<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F325<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F325<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F325<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F325*BT325+BU325","v":3.173938333333333},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY325","v":2.623254026137215},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC325*Bilans!F325+CD325","v":9.881833333333333},{"v":0.20635394609943875,"d":"20.64%"},2.0391553030303036,null,7.842678030303029,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F325<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F325<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F325<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F325<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F325<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F325<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN325*Bilans!F325+CO325","v":3.173938333333333},3.054167075471698,134.57687445271873,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.879932950813842}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.66},{"$f":"R342*Bilans!F342+S342","v":8.036666666666667},{"v":0.46841653783793974,"d":"46.84%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.764507575757576},null,4.272159090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.855},{"$f":"AC342*Bilans!F342+AD342","v":2.7381249999999997},2.7381249999999997,234.0325221590909,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":36.52208254653358},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.33},{"$f":"AJ342*Bilans!F342+AK342","v":7.62875},{"v":0.49346322474292326,"d":"49.35%"},3.764507575757576,null,3.8642424242424243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU342*Bilans!F342+AV342","v":2.2414479166666665},2.2414479166666665,191.58062879734848,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.61492347386045},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.48125},{"$f":"BB342*Bilans!F342+BC342","v":7.789739583333333},{"v":0.4832648813847373,"d":"48.33%"},3.764507575757576,null,4.025232007575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM342*Bilans!F342+BN342","v":1.8252314814814818},1.8252314814814818,156.00585332491585,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":54.78868203147516},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F342<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F342<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F342<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F342<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F342*BT342+BU342","v":2.2414479166666665},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY342","v":4.392740230226927},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC342*Bilans!F342+CD342","v":5.446666666666667},{"v":0.6911580616445977,"d":"69.12%"},3.764507575757576,null,1.6821590909090913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F342<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F342<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F342<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F342<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F342<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F342<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":1.709375},{"$f":"CN342*Bilans!F342+CO342","v":1.5486718750000001},1.3441303066037735,114.88526117870926,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":74.3990569823571}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R352*Bilans!F352+S352","v":8.735185185185184},{"v":0.3078740821400352,"d":"30.79%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.6893371212121218},null,6.045848063973063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC352*Bilans!F352+AD352","v":3.305787037037037},3.18104035639413,189.80544842886414,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":21.94604063062736},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ352*Bilans!F352+AK352","v":8.30462962962963},{"v":0.3238358892751802,"d":"32.38%"},2.6893371212121218,null,5.615292508417509,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU352*Bilans!F352+AV352","v":2.8066898148148147},2.700776991614256,161.14922496009626,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":25.848576585867864},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB352*Bilans!F352+BC352","v":8.735185185185184},{"v":0.3078740821400352,"d":"30.79%"},2.6893371212121218,null,6.045848063973063,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM352*Bilans!F352+BN352","v":3.305787037037037},3.18104035639413,189.80544842886414,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":21.94604063062736},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F352<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F352<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F352<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F352<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F352*BT352+BU352","v":2.600115740740741},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY352","v":3.2021830340736748},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC352*Bilans!F352+CD352","v":8.216087962962963},{"v":0.3273257459432394,"d":"32.73%"},2.6893371212121218,null,5.526750841750841,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F352<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F352<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F352<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F352<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F352<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F352<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN352*Bilans!F352+CO352","v":2.600115740740741},2.5019981656184487,149.28854418298553,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":27.902195080880418}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R358*Bilans!F358+S358","v":8.207037037037036},{"v":0.42575205436740254,"d":"42.58%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.4941628787878787},null,4.712874158249157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC358*Bilans!F358+AD358","v":2.8436574074074072},2.8436574074074072,224.60214409511786,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":32.49714538083899},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ358*Bilans!F358+AK358","v":7.934925925925926},{"v":0.44035229961899675,"d":"44.04%"},3.4941628787878787,null,4.440763047138047,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU358*Bilans!F358+AV358","v":2.443587962962963},2.443587962962963,193.00324094486535,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":37.817647484957284},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB358*Bilans!F358+BC358","v":8.207037037037036},{"v":0.42575205436740254,"d":"42.58%"},3.4941628787878787,null,4.712874158249157,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM358*Bilans!F358+BN358","v":2.8436574074074072},2.8436574074074072,224.60214409511786,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":32.49714538083899},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F358<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F358<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F358<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F358<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F358*BT358+BU358","v":2.3056731481481485},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY358","v":3.6111131008812554},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC358*Bilans!F358+CD358","v":7.786967592592593},{"v":0.4487193297313482,"d":"44.87%"},3.4941628787878787,null,4.292804713804715,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F358<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F358<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F358<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F358<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F358<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F358<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN358*Bilans!F358+CO358","v":2.3056731481481485},2.3056731481481485,182.11023990008422,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":40.0797260687361}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R369*Bilans!F369+S369","v":8.359259259259257},{"v":0.3902495267249367,"d":"39.02%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":3.26219696969697},null,5.097062289562287,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC369*Bilans!F369+AD369","v":2.9768518518518516},2.864517819706499,210.3024818944159,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":29.98659839489027},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ369*Bilans!F369+AK369","v":8.041481481481481},{"v":0.405671141220607,"d":"40.57%"},3.26219696969697,null,4.779284511784511,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU369*Bilans!F369+AV369","v":2.5482407407407406},2.5482407407407406,187.08256885521888,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.70841070124963},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB369*Bilans!F369+BC369","v":8.359259259259257},{"v":0.3902495267249367,"d":"39.02%"},3.26219696969697,null,5.097062289562287,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM369*Bilans!F369+BN369","v":2.9768518518518516},2.864517819706499,210.3024818944159,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":29.98659839489027},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F369<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F369<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F369<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F369<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F369*BT369+BU369","v":2.390537037037037},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY369","v":3.4829188515513088},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC369*Bilans!F369+CD369","v":7.910648148148148},{"v":0.41238049128258064,"d":"41.24%"},3.26219696969697,null,4.648451178451178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F369<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F369<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F369<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F369<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F369<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F369<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN369*Bilans!F369+CO369","v":2.390537037037037},2.390537037037037,175.50453639730645,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":35.93215420791435}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"R370*Bilans!F370+S370","v":11.145833333333334},{"v":0.16416584536958373,"d":"16.42%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":1.829765151515152},null,9.316068181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.24000000000000005},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"AC370*Bilans!F370+AD370","v":4.5280000000000005},4.357132075471698,170.09372196226417,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":10.482688890043649},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.47600000000000015},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.468},{"$f":"AJ370*Bilans!F370+AK370","v":10.558033333333334},{"v":0.17330549106511173,"d":"17.33%"},1.829765151515152,null,8.728268181818182,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.166},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.588},{"$f":"AU370*Bilans!F370+AV370","v":3.6656166666666667},3.5272915094339625,137.69840594528304,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":12.94887589467465},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.5},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":7.9},{"$f":"BB370*Bilans!F370+BC370","v":11.145833333333334},{"v":0.16416584536958373,"d":"16.42%"},1.829765151515152,null,9.316068181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.97},{"$f":"BM370*Bilans!F370+BN370","v":3.4749074074074078},3.3437788259958077,130.53443780922436,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":13.659533831875898},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F370<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F370<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F370<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F370<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.3648000000000002},{"$f":"Bilans!F370*BT370+BU370","v":3.4268366666666665},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY370","v":2.4296595728114387},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.5199999999999999},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":7.31},{"$f":"CC370*Bilans!F370+CD370","v":10.685666666666666},{"v":0.17123546977401055,"d":"17.12%"},1.829765151515152,null,8.855901515151514,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.1635999999999999},{"$f":"IF(Bilans!F370<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F370<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F370<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F370<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F370<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F370<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.3648000000000002},{"$f":"CN370*Bilans!F370+CO370","v":3.4268366666666665},3.297522075471698,128.72866678226416,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":13.851146089284768}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$5,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$5,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$6,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$6,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"R371*Bilans!F371+S371","v":8.864814814814814},{"v":0.2810886966595135,"d":"28.11%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P012T'!$C$39+'AWH-P012T'!$C$40)","v":2.4917992424242428},null,6.373015572390571,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$10,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$10,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$11,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$11,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"AC371*Bilans!F371+AD371","v":3.419212962962963},3.29018605870021,180.7194514305794,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":19.532140774468832},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$27,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$27,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$16,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$16,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.06222222222222218},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$28,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$28,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$17,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$17,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.295555555555556},{"$f":"AJ371*Bilans!F371+AK371","v":8.39537037037037},{"v":0.29680635070234723,"d":"29.68%"},2.4917992424242428,null,5.903571127946128,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$21,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$21,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$22,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$22,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":2.7977777777777777},{"$f":"AU371*Bilans!F371+AV371","v":2.895810185185185},2.786534329140461,153.05546445409283,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":23.062474630467},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$16,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$16,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$5,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$5,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$5,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$5,0))))))","v":0.08888888888888896},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$17,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$17,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$6,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$6,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$6,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$6,0))))))","v":8.722222222222221},{"$f":"BB371*Bilans!F371+BC371","v":8.864814814814814},{"v":0.2810886966595135,"d":"28.11%"},2.4917992424242428,null,6.373015572390571,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$21,IF(Bilans!W371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$21,IF(Bilans!W371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$10,IF(Bilans!W371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$10,IF(Bilans!W371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$10,IF(Bilans!W371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$10,0))))))","v":0.07777777777777779},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$22,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$22,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$11,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$11,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$11,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$11,0))))))","v":3.2944444444444443},{"$f":"BM371*Bilans!F371+BN371","v":3.419212962962963},3.29018605870021,180.7194514305794,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":19.532140774468832},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$32,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$32,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$32,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$32,IF(Bilans!F371<='AWH-P012T'!$V$3,'AWH-P012T'!$S$32,IF(Bilans!F371<='AWH-P012T'!$W$3,'AWH-P012T'!$V$32,'AWH-P012T'!$V$32))))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$N$33,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$O$33,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$33,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$33,IF(Bilans!F371<='AWH-P012T'!$V$3,'AWH-P012T'!$S$33,IF(Bilans!F371<='AWH-P012T'!$W$3,'AWH-P012T'!$V$33,'AWH-P012T'!$V$33))))))))","v":2.592888888888889},{"$f":"Bilans!F371*BT371+BU371","v":2.6723842592592595},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P012'!BY371","v":3.115587319742614},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$57,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$57,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$27,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$27,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$16,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$16,0))))))","v":0.07222222222222216},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$58,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$58,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$28,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$28,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$17,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$17,0))))))","v":8.205555555555556},{"$f":"CC371*Bilans!F371+CD371","v":8.321412037037037},{"v":0.29944428077034446,"d":"29.94%"},2.4917992424242428,null,5.829612794612794,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$62,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$62,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$32,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$32,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$21,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$21,0))))))","v":0.049555555555555575},{"$f":"IF(Bilans!F371<='AWH-P012T'!$O$3,'AWH-P012T'!$D$63,IF(Bilans!F371<='AWH-P012T'!$P$3,'AWH-P012T'!$E$63,IF(Bilans!F371<='AWH-P012T'!$Q$3,'AWH-P012T'!$P$33,IF(Bilans!F371<='AWH-P012T'!$R$3,'AWH-P012T'!$Q$33,IF(Bilans!F371<='AWH-P012T'!$S$3,'AWH-P012T'!$R$22,IF(Bilans!F371<='AWH-P012T'!$U$3,'AWH-P012T'!$S$22,0))))))","v":2.592888888888889},{"$f":"CN371*Bilans!F371+CO371","v":2.6723842592592595},2.571539570230608,141.2464864214075,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":24.99062352245438}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.6931031995297277},{"$f":"SUM(AF7:AF372)/229","v":3.56667456958919},{"$f":"SUM(AG7:AG372)/Z373","v":3.3120936970365897},{"$f":"SUM(AH7:AH372)","v":4439.126354382051},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.179371315035639},{"$f":"SUM(AX7:AX372)/229","v":3.0743133227912938},{"$f":"SUM(AY7:AY372)/AR373","v":2.8044041413195195},{"$f":"SUM(AZ7:AZ372)","v":5253.9938450729405},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":3.0509090381194093},{"$f":"SUM(BP7:BP372)/229","v":2.946351128527423},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.909052774788246},{"$f":"SUM(BR7:BR372)","v":5114.237575773653},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":967.2194078055368},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.541765542774},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.845534460171499},{"$f":"SUM(CQ7:CQ372)/229","v":2.733821584278395},{"$f":"SUM(CR7:CR372)/CK373","v":2.5070771725133922},{"$f":"SUM(CS7:CS372)","v":6222.130876316503}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.3981122844505416},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"Bilans-AWH-P014","index":67,"n_rows":375,"n_cols":97,"rows_kept":69,"cut":true,"hidden":true,"merged":[[1,17,1,33],[1,35,1,51],[1,53,1,69],[1,71,1,78],[1,80,1,96]],"bounds":{"rows_first":31,"rows_last":7,"rows_between":31,"halvings":6}}
[{"$nulls":10},"VTS35","VTS55","VTS45","VTS70"]
[{"$nulls":4},"Koszty eksploatacyjne",null,{"$f":"IF(G3=\"Grzejniki wysokotemperaturowe 70/55\",CS373+CA373,IF(G3=\"Ogrzewanie podłogowe\",AH373+CA373,IF(G3=\"Grzejniki niskotemperaturowe 55/45\",AZ373+CA373,BR373+CA373)))","v":5531.6888634757015},null,null,"COP",{"$f":"K13","v":3.2195663355621957},{"$f":"L13","v":2.9496244123924686},{"$f":"M13","v":2.9327277387468125},{"$f":"N13","v":2.713791872888133},{"$nulls":3},"V35stC",{"$nulls":17},"V55stC  /  V45stC",{"$nulls":17},"V45stC  /  V35stC",{"$nulls":17},"CWU",{"$nulls":8},"V70stC  /  V55stC"]
[{"$nulls":4},"System ogrzewania",null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},null,null,"Udział PC",{"$f":"(Z373+BX373)/(Z373+AA373+BX373+BY373)","v":0.9987950835842766},{"$f":"(AR373+BX373)/(AR373+AS373+BX373+BY373)","v":0.9987950835842766},{"$f":"(BJ373+BX373)/(BJ373+BK373+BX373+BY373)","v":0.9987950835842766},{"$f":"(CK373+BX373)/(CK373+CL373+BX373+BY373)","v":0.998795075014978},{"$nulls":9},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":17},"Sprawdzanie Q pc i Q budynku <12stC",{"$nulls":26},"Sprawdzanie Q pc i Q budynku <12stC"]
[{"$nulls":4},"COP-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K2,IF(G3=\"Grzejniki niskotemperaturowe 45/35\",M2,L2))","v":3.2195663355621957},null,null,"Udział 2ŹC",{"$f":"1-K3","v":1.2049164157234005E-3},{"$f":"1-L3","v":1.2049164157234005E-3},{"$f":"1-M3","v":1.2049164157234005E-3},{"$f":"1-N3","v":1.2049249850220045E-3}]
[{"$nulls":4},"Udział PC-pokaz",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K3,L3)","v":0.9987950835842766},null,null,"COP-Inst",{"$f":"K14","v":3.2207727055529243},{"$f":"L14","v":2.9508307823831976},{"$f":"M14","v":2.9339341087375415},{"$f":"N14","v":2.7149982514688484}]
[null,"Dzień",null,null,"Udział 2ŹC-pokaz",null,{"$f":"1-G5","v":1.2049164157234005E-3},{"$nulls":10},"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO",null,"a=","b=","COP",null,"EPC","E2.ŹĆ",null,"Koszt",null,"a=","b=","Qpc","Wsp.Qpc","Qbudynku",null,"Delta","% 2ŹC","E PC","E 2 ŹC",null,"a=","b=","COP","COP skor","COP skor","Koszt CO"]
["I",1,null,null,"COP-instalacji",null,{"$f":"IF(G3=\"ogrzewanie podłogowe\",K5,IF(G3=\"grzejniki niskotemperaturowe 45/35\",M5,L5))","v":3.2207727055529243},{"$nulls":10},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R7*Bilans!F7+S7","v":8.547175925925925},{"$f":"IF(V7>0,IF(T7>=V7,V7/T7,1),0)","v":{"v":0.37883016078813914,"d":"37.88%"}},{"$f":"IF(Bilans!F7>=15,0,Bilans!F7*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.2379280303030304},null,{"$f":"T7-V7","v":5.309247895622895},{"$f":"IF(X7<0,X7/V7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AA7,Bilans!P7-AA7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Y7*Bilans!R7,Y7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC7*Bilans!F7+AD7","v":2.9391898148148146},{"$f":"IF(U7<40%,5.1/5.3*AE7,IF(U7<50%,AE7,IF(U7<60%,5.2/5.3*AE7,IF(U7<80%,4.6/5.3*AE7,3.9/5.3*AE7))))","v":2.8282769916142554},{"$f":"AF7*Z7","v":205.99446929114254},{"$f":"IF(AF7=0,0,Z7/AF7*Dane!$E$15+AA7*Dane!$E$15)","v":30.129889642713636},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ7*Bilans!F7+AK7","v":9.52487037037037},{"$f":"IF(AN7>0,IF(AL7>=AN7,AN7/AL7,1),0)","v":{"v":0.3399445771330875,"d":"33.99%"}},{"$f":"V7","v":3.2379280303030304},null,{"$f":"AL7-AN7","v":6.28694234006734},{"$f":"IF(AP7<0,AP7/AN7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-AS7,Bilans!P7-AS7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*AQ7,AQ7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU7*Bilans!F7+AV7","v":2.669263888888889},{"$f":"IF(AM7<40%,5.1/5.3*AW7,IF(AM7<50%,AW7,IF(AM7<60%,5.2/5.3*AW7,IF(AM7<80%,4.6/5.3*AW7,3.9/5.3*AW7))))","v":2.568536949685535},{"$f":"AX7*AR7","v":187.0765866900372},{"$f":"IF(AX7=0,0,AR7/AX7*Dane!$E$15+AS7*Dane!$E$15)","v":33.176736525747295},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB7*Bilans!F7+BC7","v":8.547175925925925},{"$f":"IF(BF7>0,IF(BD7>=BF7,BF7/BD7,1),0)","v":{"v":0.37883016078813914,"d":"37.88%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"BD7-BF7","v":5.309247895622895},{"$f":"IF(BH7<0,BH7/BF7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-BK7,Bilans!P7-BK7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*BI7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!W7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM7*Bilans!F7+BN7","v":2.9391898148148146},{"$f":"IF(BE7<40%,5.1/5.3*BO7,IF(BE7<50%,BO7,IF(BE7<60%,5.2/5.3*BO7,IF(BE7<80%,4.6/5.3*BO7,3.9/5.3*BO7))))","v":2.8282769916142554},{"$f":"BP7*BJ7","v":205.99446929114254},{"$f":"IF(BP7=0,0,BJ7/BP7*Dane!$E$15+BK7*Dane!$E$15)","v":30.129889642713636},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F7<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F7<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F7<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F7<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F7*BT7+BU7","v":2.5149935185185184},null,{"$f":"IF(Bilans!F7<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T7-BX7","v":0},null,{"$f":"BX7/BV7*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY7","v":3.3105638047657657},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC7*Bilans!F7+CD7","v":9.316712962962963},{"$f":"IF(CG7>0,IF(CE7>=CG7,CG7/CE7,1),0)","v":{"v":0.34753974316637987,"d":"34.75%"}},{"$f":"AN7","v":3.2379280303030304},null,{"$f":"CE7-CG7","v":6.078784932659933},{"$f":"IF(CI7<0,CI7/CG7*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7-CJ7,Bilans!P7-CJ7)","v":72.83390909090909},{"$f":"IF(Bilans!$F$4>=100,Bilans!R7*CJ7,BI7*Bilans!P7)","v":0},null,{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F7<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F7<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F7<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F7<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F7<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F7<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN7*Bilans!F7+CO7","v":2.5149935185185184},{"$f":"IF(CF7<40%,5.1/5.3*CP7,IF(CF7<50%,CP7,IF(CF7<60%,5.2/5.3*CP7,IF(CF7<80%,4.6/5.3*CP7,3.9/5.3*CP7))))","v":2.4200881027253667},{"$f":"CQ7*CK7","v":176.26447686589},{"$f":"IF(CQ7=0,0,CK7/CQ7*Dane!$E$15+CL7*Dane!$E$15)","v":35.21180635547877}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R8*Bilans!F8+S8","v":10.096666666666668},{"$f":"IF(V8>0,IF(T8>=V8,V8/T8,1),0)","v":{"v":0.23086302109907264,"d":"23.09%"}},{"$f":"IF(Bilans!F8>=15,0,Bilans!F8*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.3309469696969702},null,{"$f":"T8-V8","v":7.765719696969697},{"$f":"IF(X8<0,X8/V8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AA8,Bilans!P8-AA8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Y8*Bilans!R8,Y8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC8*Bilans!F8+AD8","v":3.474166666666666},{"$f":"IF(U8<40%,5.1/5.3*AE8,IF(U8<50%,AE8,IF(U8<60%,5.2/5.3*AE8,IF(U8<80%,4.6/5.3*AE8,3.9/5.3*AE8))))","v":3.3430660377358485},{"$f":"AF8*Z8","v":170.71822594339625},{"$f":"IF(AF8=0,0,Z8/AF8*Dane!$E$15+AA8*Dane!$E$15)","v":17.872110445957755},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ8*Bilans!F8+AK8","v":12.8425},{"$f":"IF(AN8>0,IF(AL8>=AN8,AN8/AL8,1),0)","v":{"v":0.18150258670017289,"d":"18.15%"}},{"$f":"V8","v":2.3309469696969702},null,{"$f":"AL8-AN8","v":10.511553030303029},{"$f":"IF(AP8<0,AP8/AN8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-AS8,Bilans!P8-AS8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*AQ8,AQ8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU8*Bilans!F8+AV8","v":3.2811666666666666},{"$f":"IF(AM8<40%,5.1/5.3*AW8,IF(AM8<50%,AW8,IF(AM8<60%,5.2/5.3*AW8,IF(AM8<80%,4.6/5.3*AW8,3.9/5.3*AW8))))","v":3.1573490566037736},{"$f":"AX8*AR8","v":161.234335051458},{"$f":"IF(AX8=0,0,AR8/AX8*Dane!$E$15+AS8*Dane!$E$15)","v":18.923357659673353},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB8*Bilans!F8+BC8","v":10.096666666666668},{"$f":"IF(BF8>0,IF(BD8>=BF8,BF8/BD8,1),0)","v":{"v":0.23086302109907264,"d":"23.09%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"BD8-BF8","v":7.765719696969697},{"$f":"IF(BH8<0,BH8/BF8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-BK8,Bilans!P8-BK8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*BI8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!W8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM8*Bilans!F8+BN8","v":3.030601851851851},{"$f":"IF(BE8<40%,5.1/5.3*BO8,IF(BE8<50%,BO8,IF(BE8<60%,5.2/5.3*BO8,IF(BE8<80%,4.6/5.3*BO8,3.9/5.3*BO8))))","v":2.916239517819706},{"$f":"BP8*BJ8","v":148.92174766771487},{"$f":"IF(BP8=0,0,BJ8/BP8*Dane!$E$15+BK8*Dane!$E$15)","v":20.487907488207664},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F8<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F8<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F8<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F8<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F8*BT8+BU8","v":3.0679000000000003},null,{"$f":"IF(Bilans!F8<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T8-BX8","v":0},null,{"$f":"BX8/BV8*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY8","v":2.713923697522053},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC8*Bilans!F8+CD8","v":12.534583333333334},{"$f":"IF(CG8>0,IF(CE8>=CG8,CG8/CE8,1),0)","v":{"v":0.18596126474330116,"d":"18.60%"}},{"$f":"AN8","v":2.3309469696969702},null,{"$f":"CE8-CG8","v":10.203636363636363},{"$f":"IF(CI8<0,CI8/CG8*(-1),0)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8-CJ8,Bilans!P8-CJ8)","v":51.06636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R8*CJ8,BI8*Bilans!P8)","v":0},null,{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F8<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F8<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F8<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F8<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F8<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F8<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN8*Bilans!F8+CO8","v":3.0679000000000003},{"$f":"IF(CF8<40%,5.1/5.3*CP8,IF(CF8<50%,CP8,IF(CF8<60%,5.2/5.3*CP8,IF(CF8<80%,4.6/5.3*CP8,3.9/5.3*CP8))))","v":2.9521301886792455},{"$f":"CQ8*CK8","v":150.75455371698118},{"$f":"IF(CQ8=0,0,CK8/CQ8*Dane!$E$15+CL8*Dane!$E$15)","v":20.2388247251643}]
[null,3,null,null,"E CO V35",{"$f":"Z373","v":12167.646773286706},null,{"$f":"F9/F11","v":3808.651527172569},{"$nulls":9},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R9*Bilans!F9+S9","v":10.111333333333334},{"v":0.23030487841426062,"d":"23.03%"},{"$f":"IF(Bilans!F9>=15,0,Bilans!F9*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.3286893939393942},null,7.782643939393941,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AA9,Bilans!P9-AA9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Y9*Bilans!R9,Y9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC9*Bilans!F9+AD9","v":3.477833333333333},3.346594339622641,170.71707892452827,{"$f":"IF(AF9=0,0,Z9/AF9*Dane!$E$15+AA9*Dane!$E$15)","v":17.834325487445444},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ9*Bilans!F9+AK9","v":12.8455},{"v":0.18128444933551782,"d":"18.13%"},2.3286893939393942,null,10.516810606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-AS9,Bilans!P9-AS9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*AQ9,AQ9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU9*Bilans!F9+AV9","v":3.282033333333333},3.1581830188679243,161.1058063735849,{"$f":"IF(AX9=0,0,AR9/AX9*Dane!$E$15+AS9*Dane!$E$15)","v":18.898288151985255},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB9*Bilans!F9+BC9","v":10.111333333333334},{"v":0.23030487841426062,"d":"23.03%"},2.3286893939393942,null,7.782643939393941,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-BK9,Bilans!P9-BK9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*BI9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!W9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM9*Bilans!F9+BN9","v":3.0316203703703697},2.9172196016771483,148.81373672431863,{"$f":"IF(BP9=0,0,BJ9/BP9*Dane!$E$15+BK9*Dane!$E$15)","v":20.459293737420197},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F9<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F9<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F9<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F9<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F9*BT9+BU9","v":3.06874},null,{"$f":"IF(Bilans!F9<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T9-BX9","v":0},null,{"$f":"BX9/BV9*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY9","v":2.713180820671646},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC9*Bilans!F9+CD9","v":12.537416666666667},{"v":0.18573917225952136,"d":"18.57%"},2.3286893939393942,null,10.208727272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R9-CJ9,Bilans!P9-CJ9)","v":51.012181818181816},{"$f":"IF(Bilans!$F$4>=100,Bilans!R9*CJ9,BI9*Bilans!P9)","v":0},null,{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F9<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F9<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F9<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F9<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F9<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F9<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN9*Bilans!F9+CO9","v":3.06874},2.9529384905660376,150.6358351786621,{"$f":"IF(CQ9=0,0,CK9/CQ9*Dane!$E$15+CL9*Dane!$E$15)","v":20.211817116391092}]
[null,4,null,null,"2 ŹC CO",{"$f":"AA373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R10*Bilans!F10+S10","v":9.040092592592591},{"v":0.30704214204772423,"d":"30.70%"},{"$f":"IF(Bilans!F10>=15,0,Bilans!F10*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.7756893939393943},null,6.264403198653197,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AA10,Bilans!P10-AA10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Y10*Bilans!R10,Y10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC10*Bilans!F10+AD10","v":3.147731481481481},3.0289491614255764,187.00787194444447,{"$f":"IF(AF10=0,0,Z10/AF10*Dane!$E$15+AA10*Dane!$E$15)","v":23.8485391723362},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ10*Bilans!F10+AK10","v":11.360037037037037},{"v":0.24433805848430218,"d":"24.43%"},2.7756893939393943,null,8.584347643097642,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-AS10,Bilans!P10-AS10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*AQ10,AQ10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU10*Bilans!F10+AV10","v":2.999138888888889},2.8859638364779876,178.17993198484854,{"$f":"IF(AX10=0,0,AR10/AX10*Dane!$E$15+AS10*Dane!$E$15)","v":25.030117084013472},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB10*Bilans!F10+BC10","v":9.040092592592591},{"v":0.30704214204772423,"d":"30.70%"},2.7756893939393943,null,6.264403198653197,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-BK10,Bilans!P10-BK10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*BI10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!W10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM10*Bilans!F10+BN10","v":3.147731481481481},3.0289491614255764,187.00787194444447,{"$f":"IF(BP10=0,0,BJ10/BP10*Dane!$E$15+BK10*Dane!$E$15)","v":23.8485391723362},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F10<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F10<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F10<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F10<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F10*BT10+BU10","v":2.8115018518518515},null,{"$f":"IF(Bilans!F10<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T10-BX10","v":0},null,{"$f":"BX10/BV10*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY10","v":2.961423093548308},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC10*Bilans!F10+CD10","v":11.098796296296296},{"v":0.2500892276818929,"d":"25.01%"},2.7756893939393943,null,8.323106902356901,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R10-CJ10,Bilans!P10-CJ10)","v":61.74018181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R10*CJ10,BI10*Bilans!P10)","v":0},null,{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F10<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F10<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F10<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F10<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F10<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F10<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN10*Bilans!F10+CO10","v":2.8115018518518515},2.705407442348008,167.0323473828283,{"$f":"IF(CQ10=0,0,CK10/CQ10*Dane!$E$15+CL10*Dane!$E$15)","v":26.70060398169804}]
[null,5,null,null,"COP",{"$f":"AG373","v":3.1947387904819977},{"$nulls":11},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R11*Bilans!F11+S11","v":9.162268518518518},{"v":0.29044307300794003,"d":"29.04%"},{"$f":"IF(Bilans!F11>=15,0,Bilans!F11*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.6611174242424247},null,6.501151094276093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AA11,Bilans!P11-AA11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Y11*Bilans!R11,Y11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC11*Bilans!F11+AD11","v":3.199421296296296},3.0786884171907754,181.61322913390987,{"$f":"IF(AF11=0,0,Z11/AF11*Dane!$E$15+AA11*Dane!$E$15)","v":22.418258188387817},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ11*Bilans!F11+AK11","v":11.814907407407407},{"v":0.2252338789023455,"d":"22.52%"},2.6611174242424247,null,9.153789983164982,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-AS11,Bilans!P11-AS11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*AQ11,AQ11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU11*Bilans!F11+AV11","v":3.0809027777777778},2.9646422955974843,174.88559658197545,{"$f":"IF(AX11=0,0,AR11/AX11*Dane!$E$15+AS11*Dane!$E$15)","v":23.280660847575202},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB11*Bilans!F11+BC11","v":9.162268518518518},{"v":0.29044307300794003,"d":"29.04%"},2.6611174242424247,null,6.501151094276093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-BK11,Bilans!P11-BK11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*BI11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!W11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM11*Bilans!F11+BN11","v":3.199421296296296},3.0786884171907754,181.61322913390987,{"$f":"IF(BP11=0,0,BJ11/BP11*Dane!$E$15+BK11*Dane!$E$15)","v":22.418258188387817},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F11<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F11<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F11<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F11<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F11*BT11+BU11","v":2.8849953703703703},null,{"$f":"IF(Bilans!F11<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T11-BX11","v":0},null,{"$f":"BX11/BV11*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY11","v":2.8859826248383285},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC11*Bilans!F11+CD11","v":11.54050925925926},{"v":0.23058925429199226,"d":"23.06%"},2.6611174242424247,null,8.879391835016834,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R11-CJ11,Bilans!P11-CJ11)","v":58.990454545454554},{"$f":"IF(Bilans!$F$4>=100,Bilans!R11*CJ11,BI11*Bilans!P11)","v":0},null,{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F11<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F11<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F11<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F11<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F11<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F11<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN11*Bilans!F11+CO11","v":2.8849953703703703},2.7761276205450733,163.76503021214506,{"$f":"IF(CQ11=0,0,CK11/CQ11*Dane!$E$15+CL11*Dane!$E$15)","v":24.861548621684207}]
[null,6,{"$nulls":8},"COP PC35","COP PC55","COP PC55","COP PC70",{"$nulls":3},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R12*Bilans!F12+S12","v":9.277824074074074},{"v":0.2751457418784428,"d":"27.51%"},{"$f":"IF(Bilans!F12>=15,0,Bilans!F12*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.552753787878788},null,6.725070286195286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AA12,Bilans!P12-AA12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Y12*Bilans!R12,Y12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC12*Bilans!F12+AD12","v":3.248310185185185},3.125732442348008,176.25919995151995,{"$f":"IF(AF12=0,0,Z12/AF12*Dane!$E$15+AA12*Dane!$E$15)","v":21.107366713553592},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ12*Bilans!F12+AK12","v":12.245129629629629},{"v":0.20847094845789718,"d":"20.85%"},2.552753787878788,null,9.692375841750842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-AS12,Bilans!P12-AS12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*AQ12,AQ12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU12*Bilans!F12+AV12","v":3.1582361111111115},3.039057389937107,171.37161738471988,{"$f":"IF(AX12=0,0,AR12/AX12*Dane!$E$15+AS12*Dane!$E$15)","v":21.709356699728623},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB12*Bilans!F12+BC12","v":9.277824074074074},{"v":0.2751457418784428,"d":"27.51%"},2.552753787878788,null,6.725070286195286,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-BK12,Bilans!P12-BK12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*BI12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!W12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM12*Bilans!F12+BN12","v":3.248310185185185},3.125732442348008,176.25919995151995,{"$f":"IF(BP12=0,0,BJ12/BP12*Dane!$E$15+BK12*Dane!$E$15)","v":21.107366713553592},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F12<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F12<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F12<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F12<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F12*BT12+BU12","v":2.954506481481481},null,{"$f":"IF(Bilans!F12<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T12-BX12","v":0},null,{"$f":"BX12/BV12*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY12","v":2.8180836846406137},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC12*Bilans!F12+CD12","v":11.958287037037037},{"v":0.21347152647970694,"d":"21.35%"},2.552753787878788,null,9.40553324915825,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R12-CJ12,Bilans!P12-CJ12)","v":56.389727272727285},{"$f":"IF(Bilans!$F$4>=100,Bilans!R12*CJ12,BI12*Bilans!P12)","v":0},null,{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F12<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F12<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F12<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F12<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F12<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F12<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN12*Bilans!F12+CO12","v":2.954506481481481},2.8430156708595384,160.31687831185917,{"$f":"IF(CQ12=0,0,CK12/CQ12*Dane!$E$15+CL12*Dane!$E$15)","v":23.206337406203666}]
[null,7,null,null,"E CO V 55",{"$f":"AR373","v":12167.646773286706},null,{"$f":"F13/F15","v":4243.19567222394},null,null,{"$f":"(F9*F11+F17*F19)/(F9+F17)","v":3.2195663355621957},{"$f":"(F13*F15+F17*F19)/(F13+F17)","v":2.9496244123924686},{"$f":"(F26*F28+F17*F19)/(F26+F17)","v":2.9327277387468125},{"$f":"(F30*F32+F17*F19)/(F30+F17)","v":2.713791872888133},{"$nulls":3},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R13*Bilans!F13+S13","v":10.199333333333334},{"v":0.22698973194920646,"d":"22.70%"},{"$f":"IF(Bilans!F13>=15,0,Bilans!F13*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.31514393939394},null,7.884189393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AA13,Bilans!P13-AA13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Y13*Bilans!R13,Y13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC13*Bilans!F13+AD13","v":3.499833333333333},3.367764150943396,170.70216767924532,{"$f":"IF(AF13=0,0,Z13/AF13*Dane!$E$15+AA13*Dane!$E$15)","v":17.6092783537184},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ13*Bilans!F13+AK13","v":12.8635},{"v":0.1799777618372869,"d":"18.00%"},2.31514393939394,null,10.54835606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-AS13,Bilans!P13-AS13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*AQ13,AQ13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU13*Bilans!F13+AV13","v":3.2872333333333335},3.1631867924528305,160.33273651149233,{"$f":"IF(AX13=0,0,AR13/AX13*Dane!$E$15+AS13*Dane!$E$15)","v":18.748148704063837},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB13*Bilans!F13+BC13","v":10.199333333333334},{"v":0.22698973194920646,"d":"22.70%"},2.31514393939394,null,7.884189393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-BK13,Bilans!P13-BK13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*BI13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!W13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM13*Bilans!F13+BN13","v":3.037731481481481},2.923100104821802,148.16344074947588,{"$f":"IF(BP13=0,0,BJ13/BP13*Dane!$E$15+BK13*Dane!$E$15)","v":20.288014175707353},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F13<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F13<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F13<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F13<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F13*BT13+BU13","v":3.07378},null,{"$f":"IF(Bilans!F13<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T13-BX13","v":0},null,{"$f":"BX13/BV13*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY13","v":2.7087320861050257},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC13*Bilans!F13+CD13","v":12.554416666666667},{"v":0.18440872251284263,"d":"18.44%"},2.31514393939394,null,10.239272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R13-CJ13,Bilans!P13-CJ13)","v":50.68709090909092},{"$f":"IF(Bilans!$F$4>=100,Bilans!R13*CJ13,BI13*Bilans!P13)","v":0},null,{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F13<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F13<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F13<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F13<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F13<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F13<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN13*Bilans!F13+CO13","v":3.07378},2.9577883018867928,149.92168454758152,{"$f":"IF(CQ13=0,0,CK13/CQ13*Dane!$E$15+CL13*Dane!$E$15)","v":20.050081449644665}]
[null,8,null,null,"2 ŹC CO",{"$f":"AS373","v":0},{"$nulls":4},{"$f":"(F9*F11+F17*F19+F10*1+F18*1)/(F9+F17)","v":3.2207727055529243},{"$f":"(F13*F15+F17*F19+F14*1+F18*1)/(F13+F17)","v":2.9508307823831976},{"$f":"(F26*F28+F17*F19+F27*1+F18*1)/(F26+F17)","v":2.9339341087375415},{"$f":"(F30*F32+F17*F19+F31*1+F18*1)/(F30+F17)","v":2.7149982514688484},{"$nulls":3},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R14*Bilans!F14+S14","v":8.772268518518517},{"v":0.3450469728075399,"d":"34.50%"},{"$f":"IF(Bilans!F14>=15,0,Bilans!F14*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.026844696969697},null,5.745423821548821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AA14,Bilans!P14-AA14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Y14*Bilans!R14,Y14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC14*Bilans!F14+AD14","v":3.034421296296296},2.919914832285115,197.87652290749477,{"$f":"IF(AF14=0,0,Z14/AF14*Dane!$E$15+AA14*Dane!$E$15)","v":27.154372024718533},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ14*Bilans!F14+AK14","v":10.362907407407407},{"v":0.29208450659378743,"d":"29.21%"},3.026844696969697,null,7.3360627104377105,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-AS14,Bilans!P14-AS14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*AQ14,AQ14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU14*Bilans!F14+AV14","v":2.819902777777778},2.7134913522012583,183.88763527494288,{"$f":"IF(AX14=0,0,AR14/AX14*Dane!$E$15+AS14*Dane!$E$15)","v":29.220087092609557},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB14*Bilans!F14+BC14","v":8.772268518518517},{"v":0.3450469728075399,"d":"34.50%"},3.026844696969697,null,5.745423821548821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-BK14,Bilans!P14-BK14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*BI14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!W14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM14*Bilans!F14+BN14","v":3.034421296296296},2.919914832285115,197.87652290749477,{"$f":"IF(BP14=0,0,BJ14/BP14*Dane!$E$15+BK14*Dane!$E$15)","v":27.154372024718533},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F14<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F14<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F14<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F14<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F14*BT14+BU14","v":2.65039537037037},null,{"$f":"IF(Bilans!F14<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T14-BX14","v":0},null,{"$f":"BX14/BV14*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY14","v":3.1414356532264893},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC14*Bilans!F14+CD14","v":10.13050925925926},{"v":0.29878504816558643,"d":"29.88%"},3.026844696969697,null,7.103664562289563,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R14-CJ14,Bilans!P14-CJ14)","v":67.7679090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R14*CJ14,BI14*Bilans!P14)","v":0},null,{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F14<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F14<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F14<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F14<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F14<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F14<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN14*Bilans!F14+CO14","v":2.65039537037037},2.550380450733752,172.83395053255668,{"$f":"IF(CQ14=0,0,CK14/CQ14*Dane!$E$15+CL14*Dane!$E$15)","v":31.088872883083823}]
[null,9,null,null,"COP",{"$f":"AY373","v":2.8675667381866012},{"$nulls":4},{"$f":"F11","v":3.1947387904819977},{"$f":"F15","v":2.8675667381866012},{"$f":"F28","v":2.84708781691086},{"$nulls":4},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R15*Bilans!F15+S15","v":8.957638888888889},{"v":0.3185003770553038,"d":"31.85%"},{"$f":"IF(Bilans!F15>=15,0,Bilans!F15*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.853011363636364},null,6.104627525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AA15,Bilans!P15-AA15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Y15*Bilans!R15,Y15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC15*Bilans!F15+AD15","v":3.112847222222222},2.9953812893081757,190.49399616745282,{"$f":"IF(AF15=0,0,Z15/AF15*Dane!$E$15+AA15*Dane!$E$15)","v":24.84064846834541},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ15*Bilans!F15+AK15","v":11.053055555555556},{"v":0.25811969815010705,"d":"25.81%"},2.853011363636364,null,8.200044191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-AS15,Bilans!P15-AS15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*AQ15,AQ15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU15*Bilans!F15+AV15","v":2.9439583333333337},2.832865566037736,180.15866100450262,{"$f":"IF(AX15=0,0,AR15/AX15*Dane!$E$15+AS15*Dane!$E$15)","v":26.265705838076638},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB15*Bilans!F15+BC15","v":8.957638888888889},{"v":0.3185003770553038,"d":"31.85%"},2.853011363636364,null,6.104627525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-BK15,Bilans!P15-BK15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*BI15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!W15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM15*Bilans!F15+BN15","v":3.112847222222222},2.9953812893081757,190.49399616745282,{"$f":"IF(BP15=0,0,BJ15/BP15*Dane!$E$15+BK15*Dane!$E$15)","v":24.84064846834541},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F15<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F15<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F15<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F15<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F15*BT15+BU15","v":2.7619027777777774},null,{"$f":"IF(Bilans!F15<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T15-BX15","v":0},null,{"$f":"BX15/BV15*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY15","v":3.0146052129782173},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC15*Bilans!F15+CD15","v":10.800694444444446},{"v":0.264150733854328,"d":"26.42%"},2.853011363636364,null,7.947683080808082,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R15-CJ15,Bilans!P15-CJ15)","v":63.595909090909096},{"$f":"IF(Bilans!$F$4>=100,Bilans!R15*CJ15,BI15*Bilans!P15)","v":0},null,{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F15<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F15<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F15<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F15<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F15<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F15<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN15*Bilans!F15+CO15","v":2.7619027777777774},2.6576800314465405,169.0175776725986,{"$f":"IF(CQ15=0,0,CK15/CQ15*Dane!$E$15+CL15*Dane!$E$15)","v":27.997054858355074}]
[null,10,{"$nulls":8},{"$f":"F19","v":3.3366724013516817},{"$f":"F19","v":3.3366724013516817},{"$f":"F19","v":3.3366724013516817},{"$nulls":4},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R16*Bilans!F16+S16","v":8.958842592592593},{"v":0.31833158650600557,"d":"31.83%"},{"$f":"IF(Bilans!F16>=15,0,Bilans!F16*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.851882575757576},null,6.106960016835016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AA16,Bilans!P16-AA16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Y16*Bilans!R16,Y16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC16*Bilans!F16+AD16","v":3.1133564814814814},2.995871331236897,190.44399995151994,{"$f":"IF(AF16=0,0,Z16/AF16*Dane!$E$15+AA16*Dane!$E$15)","v":24.826005208314488},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ16*Bilans!F16+AK16","v":11.057537037037036},{"v":0.25791300234448616,"d":"25.79%"},2.851882575757576,null,8.20565446127946,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-AS16,Bilans!P16-AS16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*AQ16,AQ16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU16*Bilans!F16+AV16","v":2.944763888888889},2.8336407232704404,180.1311919301744,{"$f":"IF(AX16=0,0,AR16/AX16*Dane!$E$15+AS16*Dane!$E$15)","v":26.247334978616106},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB16*Bilans!F16+BC16","v":8.958842592592593},{"v":0.31833158650600557,"d":"31.83%"},2.851882575757576,null,6.106960016835016,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-BK16,Bilans!P16-BK16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*BI16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!W16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM16*Bilans!F16+BN16","v":3.1133564814814814},2.995871331236897,190.44399995151994,{"$f":"IF(BP16=0,0,BJ16/BP16*Dane!$E$15+BK16*Dane!$E$15)","v":24.826005208314488},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F16<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F16<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F16<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F16<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F16*BT16+BU16","v":2.7626268518518518},null,{"$f":"IF(Bilans!F16<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T16-BX16","v":0},null,{"$f":"BX16/BV16*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY16","v":3.013815096326443},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC16*Bilans!F16+CD16","v":10.805046296296297},{"v":0.26393987564265514,"d":"26.39%"},2.851882575757576,null,7.95316372053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R16-CJ16,Bilans!P16-CJ16)","v":63.56881818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R16*CJ16,BI16*Bilans!P16)","v":0},null,{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F16<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F16<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F16<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F16<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F16<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F16<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN16*Bilans!F16+CO16","v":2.7626268518518518},2.6583767819706496,168.98987031185916,{"$f":"IF(CQ16=0,0,CK16/CQ16*Dane!$E$15+CL16*Dane!$E$15)","v":27.97779373381107}]
[null,11,null,null,"E CWU",{"$f":"BX373","v":2579.6511627907066},null,{"$f":"F17/F19","v":773.1208978579058},{"$nulls":9},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R17*Bilans!F17+S17","v":8.539351851851851},{"v":0.38003647206683266,"d":"38.00%"},{"$f":"IF(Bilans!F17>=15,0,Bilans!F17*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.245265151515152},null,5.294086700336699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AA17,Bilans!P17-AA17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Y17*Bilans!R17,Y17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC17*Bilans!F17+AD17","v":2.9358796296296297},2.825091719077568,206.2599464098533,{"$f":"IF(AF17=0,0,Z17/AF17*Dane!$E$15+AA17*Dane!$E$15)","v":30.2367882158146},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ17*Bilans!F17+AK17","v":9.495740740740741},{"v":0.34176008382280204,"d":"34.18%"},3.245265151515152,null,6.250475589225589,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-AS17,Bilans!P17-AS17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*AQ17,AQ17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU17*Bilans!F17+AV17","v":2.664027777777778},2.563498427672956,187.16102020440258,{"$f":"IF(AX17=0,0,AR17/AX17*Dane!$E$15+AS17*Dane!$E$15)","v":33.32231417732622},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB17*Bilans!F17+BC17","v":8.539351851851851},{"v":0.38003647206683266,"d":"38.00%"},3.245265151515152,null,5.294086700336699,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-BK17,Bilans!P17-BK17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*BI17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!W17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM17*Bilans!F17+BN17","v":2.9358796296296297},2.825091719077568,206.2599464098533,{"$f":"IF(BP17=0,0,BJ17/BP17*Dane!$E$15+BK17*Dane!$E$15)","v":30.2367882158146},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F17<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F17<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F17<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F17<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F17*BT17+BU17","v":2.510287037037037},null,{"$f":"IF(Bilans!F17<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T17-BX17","v":0},null,{"$f":"BX17/BV17*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY17","v":3.3167707074069805},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC17*Bilans!F17+CD17","v":9.288425925925926},{"v":0.3493880639621556,"d":"34.94%"},3.245265151515152,null,6.043160774410774,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R17-CJ17,Bilans!P17-CJ17)","v":73.01000000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R17*CJ17,BI17*Bilans!P17)","v":0},null,{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F17<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F17<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F17<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F17<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F17<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F17<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN17*Bilans!F17+CO17","v":2.510287037037037},2.4155592243186583,176.3599789675053,{"$f":"IF(CQ17=0,0,CK17/CQ17*Dane!$E$15+CL17*Dane!$E$15)","v":35.363115563475525}]
[null,12,null,null,"2 ŹC CO",{"$f":"BY373","v":17.790697674418606},{"$nulls":4},"35/28",{"$f":"AH373+CA373","v":5531.6888634757015},{"$nulls":5},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R18*Bilans!F18+S18","v":8.943796296296295},{"v":0.32044473390223094,"d":"32.04%"},{"$f":"IF(Bilans!F18>=15,0,Bilans!F18*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.8659924242424246},null,6.07780387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AA18,Bilans!P18-AA18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Y18*Bilans!R18,Y18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC18*Bilans!F18+AD18","v":3.1069907407407404},2.9897458071278824,191.06704427148853,{"$f":"IF(AF18=0,0,Z18/AF18*Dane!$E$15+AA18*Dane!$E$15)","v":25.009390978964785},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ18*Bilans!F18+AK18","v":11.001518518518518},{"v":0.2605088033454825,"d":"26.05%"},2.8659924242424246,null,8.135526094276093,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-AS18,Bilans!P18-AS18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*AQ18,AQ18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU18*Bilans!F18+AV18","v":2.9346944444444447},2.8239512578616357,180.47153665037175,{"$f":"IF(AX18=0,0,AR18/AX18*Dane!$E$15+AS18*Dane!$E$15)","v":26.477695608245305},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB18*Bilans!F18+BC18","v":8.943796296296295},{"v":0.32044473390223094,"d":"32.04%"},2.8659924242424246,null,6.07780387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-BK18,Bilans!P18-BK18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*BI18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!W18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM18*Bilans!F18+BN18","v":3.1069907407407404},2.9897458071278824,191.06704427148853,{"$f":"IF(BP18=0,0,BJ18/BP18*Dane!$E$15+BK18*Dane!$E$15)","v":25.009390978964785},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F18<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F18<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F18<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F18<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F18*BT18+BU18","v":2.753575925925926},null,{"$f":"IF(Bilans!F18<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T18-BX18","v":0},null,{"$f":"BX18/BV18*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY18","v":3.023721421020256},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC18*Bilans!F18+CD18","v":10.750648148148148},{"v":0.26658787309824716,"d":"26.66%"},2.8659924242424246,null,7.884655723905723,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R18-CJ18,Bilans!P18-CJ18)","v":63.90745454545457},{"$f":"IF(Bilans!$F$4>=100,Bilans!R18*CJ18,BI18*Bilans!P18)","v":0},null,{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F18<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F18<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F18<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F18<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F18<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F18<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN18*Bilans!F18+CO18","v":2.753575925925926},2.649667400419287,169.33349895286835,{"$f":"IF(CQ18=0,0,CK18/CQ18*Dane!$E$15+CL18*Dane!$E$15)","v":28.21928586446354}]
[null,13,null,null,"COP",{"$f":"BV374","v":3.3366724013516817},{"$nulls":4},"45/35",{"$f":"BR373+CA373","v":6123.32335495786},{"$nulls":5},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R19*Bilans!F19+S19","v":8.528518518518517},{"v":0.38171040320256466,"d":"38.17%"},{"$f":"IF(Bilans!F19>=15,0,Bilans!F19*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.2554242424242426},null,5.273094276094275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AA19,Bilans!P19-AA19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Y19*Bilans!R19,Y19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC19*Bilans!F19+AD19","v":2.931296296296296},2.8206813417190775,206.62567815513628,{"$f":"IF(AF19=0,0,Z19/AF19*Dane!$E$15+AA19*Dane!$E$15)","v":30.385200201484924},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ19*Bilans!F19+AK19","v":9.455407407407408},{"v":0.34429232947423594,"d":"34.43%"},3.2554242424242426,null,6.199983164983166,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-AS19,Bilans!P19-AS19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*AQ19,AQ19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU19*Bilans!F19+AV19","v":2.656777777777778},2.5565220125786166,187.2749986872499,{"$f":"IF(AX19=0,0,AR19/AX19*Dane!$E$15+AS19*Dane!$E$15)","v":33.52483055144109},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB19*Bilans!F19+BC19","v":8.528518518518517},{"v":0.38171040320256466,"d":"38.17%"},3.2554242424242426,null,5.273094276094275,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-BK19,Bilans!P19-BK19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*BI19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!W19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM19*Bilans!F19+BN19","v":2.931296296296296},2.8206813417190775,206.62567815513628,{"$f":"IF(BP19=0,0,BJ19/BP19*Dane!$E$15+BK19*Dane!$E$15)","v":30.385200201484924},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F19<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F19<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F19<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F19<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F19*BT19+BU19","v":2.50377037037037},null,{"$f":"IF(Bilans!F19<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T19-BX19","v":0},null,{"$f":"BX19/BV19*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY19","v":3.325403403666078},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC19*Bilans!F19+CD19","v":9.24925925925926},{"v":0.3519659413985286,"d":"35.20%"},3.2554242424242426,null,5.993835016835018,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R19-CJ19,Bilans!P19-CJ19)","v":73.25381818181819},{"$f":"IF(Bilans!$F$4>=100,Bilans!R19*CJ19,BI19*Bilans!P19)","v":0},null,{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F19<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F19<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F19<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F19<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F19<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F19<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN19*Bilans!F19+CO19","v":2.50377037037037},2.409288469601677,176.48957949975227,{"$f":"IF(CQ19=0,0,CK19/CQ19*Dane!$E$15+CL19*Dane!$E$15)","v":35.57355972690851}]
[null,14,{"$nulls":8},"55/45",{"$f":"AZ373+CA373","v":6066.111482656397},{"$nulls":5},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R20*Bilans!F20+S20","v":8.440046296296295},{"v":0.3955416871327023,"d":"39.55%"},{"$f":"IF(Bilans!F20>=15,0,Bilans!F20*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.338390151515152},null,5.101656144781143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AA20,Bilans!P20-AA20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Y20*Bilans!R20,Y20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC20*Bilans!F20+AD20","v":2.8938657407407407},2.784663259958071,209.5319869955451,{"$f":"IF(AF20=0,0,Z20/AF20*Dane!$E$15+AA20*Dane!$E$15)","v":31.6148279994636},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ20*Bilans!F20+AK20","v":9.126018518518519},{"v":0.36581014434069903,"d":"36.58%"},3.338390151515152,null,5.787628367003367,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-AS20,Bilans!P20-AS20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*AQ20,AQ20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU20*Bilans!F20+AV20","v":2.5975694444444444},2.4995479559748426,188.07848594732707,{"$f":"IF(AX20=0,0,AR20/AX20*Dane!$E$15+AS20*Dane!$E$15)","v":35.2210285822122},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB20*Bilans!F20+BC20","v":8.440046296296295},{"v":0.3955416871327023,"d":"39.55%"},3.338390151515152,null,5.101656144781143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-BK20,Bilans!P20-BK20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*BI20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!W20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM20*Bilans!F20+BN20","v":2.8938657407407407},2.784663259958071,209.5319869955451,{"$f":"IF(BP20=0,0,BJ20/BP20*Dane!$E$15+BK20*Dane!$E$15)","v":31.6148279994636},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F20<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F20<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F20<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F20<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F20*BT20+BU20","v":2.4505509259259255},null,{"$f":"IF(Bilans!F20<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T20-BX20","v":0},null,{"$f":"BX20/BV20*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY20","v":3.397622315676611},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC20*Bilans!F20+CD20","v":8.929398148148149},{"v":0.3738650798326755,"d":"37.39%"},3.338390151515152,null,5.591007996632997,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R20-CJ20,Bilans!P20-CJ20)","v":75.24500000000002},{"$f":"IF(Bilans!$F$4>=100,Bilans!R20*CJ20,BI20*Bilans!P20)","v":0},null,{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F20<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F20<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F20<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F20<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F20<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F20<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN20*Bilans!F20+CO20","v":2.4505509259259255},2.358077306079664,177.43352689596438,{"$f":"IF(CQ20=0,0,CK20/CQ20*Dane!$E$15+CL20*Dane!$E$15)","v":37.334081360700665}]
[null,15,null,null,"Odległość - min / max / max bez dobijania",{"$nulls":12},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R21*Bilans!F21+S21","v":9.202592592592593},{"v":0.28506130244368266,"d":"28.51%"},{"$f":"IF(Bilans!F21>=15,0,Bilans!F21*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.6233030303030307},null,6.579289562289562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AA21,Bilans!P21-AA21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Y21*Bilans!R21,Y21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC21*Bilans!F21+AD21","v":3.2164814814814813},3.0951048218029347,179.77269199161427,{"$f":"IF(AF21=0,0,Z21/AF21*Dane!$E$15+AA21*Dane!$E$15)","v":21.95628502067271},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ21*Bilans!F21+AK21","v":11.965037037037037},{"v":0.21924738069616978,"d":"21.92%"},2.6233030303030307,null,9.341734006734006,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-AS21,Bilans!P21-AS21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*AQ21,AQ21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU21*Bilans!F21+AV21","v":3.107888888888889},2.990610062893082,173.70333240937683,{"$f":"IF(AX21=0,0,AR21/AX21*Dane!$E$15+AS21*Dane!$E$15)","v":22.723458494158482},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB21*Bilans!F21+BC21","v":9.202592592592593},{"v":0.28506130244368266,"d":"28.51%"},2.6233030303030307,null,6.579289562289562,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-BK21,Bilans!P21-BK21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*BI21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!W21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM21*Bilans!F21+BN21","v":3.2164814814814813},3.0951048218029347,179.77269199161427,{"$f":"IF(BP21=0,0,BJ21/BP21*Dane!$E$15+BK21*Dane!$E$15)","v":21.95628502067271},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F21<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F21<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F21<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F21<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F21*BT21+BU21","v":2.9092518518518515},null,{"$f":"IF(Bilans!F21<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T21-BX21","v":0},null,{"$f":"BX21/BV21*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY21","v":2.8619201552894276},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC21*Bilans!F21+CD21","v":11.686296296296296},{"v":0.2244768542394759,"d":"22.45%"},2.6233030303030307,null,9.062993265993265,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R21-CJ21,Bilans!P21-CJ21)","v":58.0829090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R21*CJ21,BI21*Bilans!P21)","v":0},null,{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F21<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F21<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F21<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F21<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F21<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F21<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN21*Bilans!F21+CO21","v":2.9092518518518515},2.799468763102725,162.60128967013532,{"$f":"IF(CQ21=0,0,CK21/CQ21*Dane!$E$15+CL21*Dane!$E$15)","v":24.27496406891324}]
[null,16,null,null,"3 | 25 | 10",{"$nulls":12},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R22*Bilans!F22+S22","v":9.041898148148148},{"v":0.30679356996399576,"d":"30.68%"},{"$f":"IF(Bilans!F22>=15,0,Bilans!F22*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.7739962121212125},null,6.267901936026935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AA22,Bilans!P22-AA22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Y22*Bilans!R22,Y22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC22*Bilans!F22+AD22","v":3.1484953703703704},3.0296842243186584,186.93013951126838,{"$f":"IF(AF22=0,0,Z22/AF22*Dane!$E$15+AA22*Dane!$E$15)","v":23.827060128041083},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ22*Bilans!F22+AK22","v":11.36675925925926},{"v":0.24404459959522237,"d":"24.40%"},2.7739962121212125,null,8.592763047138046,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-AS22,Bilans!P22-AS22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*AQ22,AQ22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU22*Bilans!F22+AV22","v":3.0003472222222225},2.8871265723270443,178.1343971823185,{"$f":"IF(AX22=0,0,AR22/AX22*Dane!$E$15+AS22*Dane!$E$15)","v":25.003568902638648},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB22*Bilans!F22+BC22","v":9.041898148148148},{"v":0.30679356996399576,"d":"30.68%"},2.7739962121212125,null,6.267901936026935,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-BK22,Bilans!P22-BK22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*BI22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!W22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM22*Bilans!F22+BN22","v":3.1484953703703704},3.0296842243186584,186.93013951126838,{"$f":"IF(BP22=0,0,BJ22/BP22*Dane!$E$15+BK22*Dane!$E$15)","v":23.827060128041083},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F22<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F22<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F22<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F22<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F22*BT22+BU22","v":2.812587962962963},null,{"$f":"IF(Bilans!F22<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T22-BX22","v":0},null,{"$f":"BX22/BV22*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY22","v":2.96027950814975},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC22*Bilans!F22+CD22","v":11.105324074074074},{"v":0.24978975792316077,"d":"24.98%"},2.7739962121212125,null,8.331327861952861,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R22-CJ22,Bilans!P22-CJ22)","v":61.699545454545465},{"$f":"IF(Bilans!$F$4>=100,Bilans!R22*CJ22,BI22*Bilans!P22)","v":0},null,{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F22<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F22<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F22<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F22<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F22<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F22<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN22*Bilans!F22+CO22","v":2.812587962962963},2.706452568134172,166.98689324816564,{"$f":"IF(CQ22=0,0,CK22/CQ22*Dane!$E$15+CL22*Dane!$E$15)","v":26.67272614778722}]
[null,17,null,null,"A+++",{"$nulls":12},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R23*Bilans!F23+S23","v":8.593518518518518},{"v":0.37173012312544695,"d":"37.17%"},{"$f":"IF(Bilans!F23>=15,0,Bilans!F23*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.1944696969696973},null,5.399048821548821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AA23,Bilans!P23-AA23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Y23*Bilans!R23,Y23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC23*Bilans!F23+AD23","v":2.9587962962962964},2.8471436058700212,204.3990277777778,{"$f":"IF(AF23=0,0,Z23/AF23*Dane!$E$15+AA23*Dane!$E$15)","v":29.5016252299984},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ23*Bilans!F23+AK23","v":9.697407407407407},{"v":0.3294148180811283,"d":"32.94%"},3.1944696969696973,null,6.50293771043771,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-AS23,Bilans!P23-AS23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*AQ23,AQ23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU23*Bilans!F23+AV23","v":2.700277777777778},2.5983805031446545,186.54009848484853,{"$f":"IF(AX23=0,0,AR23/AX23*Dane!$E$15+AS23*Dane!$E$15)","v":32.32604444757394},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB23*Bilans!F23+BC23","v":8.593518518518518},{"v":0.37173012312544695,"d":"37.17%"},3.1944696969696973,null,5.399048821548821,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-BK23,Bilans!P23-BK23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*BI23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!W23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM23*Bilans!F23+BN23","v":2.9587962962962964},2.8471436058700212,204.3990277777778,{"$f":"IF(BP23=0,0,BJ23/BP23*Dane!$E$15+BK23*Dane!$E$15)","v":29.5016252299984},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F23<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F23<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F23<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F23<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F23*BT23+BU23","v":2.54287037037037},null,{"$f":"IF(Bilans!F23<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T23-BX23","v":0},null,{"$f":"BX23/BV23*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY23","v":3.2742709218068455},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC23*Bilans!F23+CD23","v":9.48425925925926},{"v":0.3368180486895707,"d":"33.68%"},3.1944696969696973,null,6.289789562289561,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R23-CJ23,Bilans!P23-CJ23)","v":71.7909090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R23*CJ23,BI23*Bilans!P23)","v":0},null,{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F23<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F23<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F23<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F23<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F23<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F23<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN23*Bilans!F23+CO23","v":2.54287037037037},2.4469129979035635,175.66610858585858,{"$f":"IF(CQ23=0,0,CK23/CQ23*Dane!$E$15+CL23*Dane!$E$15)","v":34.327074035050764}]
[null,18,null,null,"A++",{"$nulls":12},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R24*Bilans!F24+S24","v":8.46111111111111},{"v":0.3922222885453352,"d":"39.22%"},{"$f":"IF(Bilans!F24>=15,0,Bilans!F24*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.318636363636364},null,5.142474747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AA24,Bilans!P24-AA24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Y24*Bilans!R24,Y24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC24*Bilans!F24+AD24","v":2.9027777777777777},2.7932389937106916,208.85301886792453,{"$f":"IF(AF24=0,0,Z24/AF24*Dane!$E$15+AA24*Dane!$E$15)","v":31.31918315380089},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ24*Bilans!F24+AK24","v":9.204444444444444},{"v":0.3605471664983978,"d":"36.05%"},3.318636363636364,null,5.885808080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-AS24,Bilans!P24-AS24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*AQ24,AQ24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU24*Bilans!F24+AV24","v":2.611666666666667},2.51311320754717,187.9077591766724,{"$f":"IF(AX24=0,0,AR24/AX24*Dane!$E$15+AS24*Dane!$E$15)","v":34.810196123933125},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB24*Bilans!F24+BC24","v":8.46111111111111},{"v":0.3922222885453352,"d":"39.22%"},3.318636363636364,null,5.142474747474747,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-BK24,Bilans!P24-BK24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*BI24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!W24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM24*Bilans!F24+BN24","v":2.9027777777777777},2.7932389937106916,208.85301886792453,{"$f":"IF(BP24=0,0,BJ24/BP24*Dane!$E$15+BK24*Dane!$E$15)","v":31.31918315380089},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F24<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F24<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F24<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F24<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F24*BT24+BU24","v":2.463222222222222},null,{"$f":"IF(Bilans!F24<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T24-BX24","v":0},null,{"$f":"BX24/BV24*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY24","v":3.3801442827665285},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC24*Bilans!F24+CD24","v":9.005555555555556},{"v":0.3685098984913914,"d":"36.85%"},3.318636363636364,null,5.686919191919193,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R24-CJ24,Bilans!P24-CJ24)","v":74.7709090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R24*CJ24,BI24*Bilans!P24)","v":0},null,{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F24<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F24<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F24<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F24<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F24<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F24<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN24*Bilans!F24+CO24","v":2.463222222222222},2.370270440251572,177.2272756089194,{"$f":"IF(CQ24=0,0,CK24/CQ24*Dane!$E$15+CL24*Dane!$E$15)","v":36.908009377646636}]
[null,19,{"$nulls":15},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R25*Bilans!F25+S25","v":8.917314814814814},{"v":0.32418119328624284,"d":"32.42%"},{"$f":"IF(Bilans!F25>=15,0,Bilans!F25*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.890825757575758},null,6.026489057239056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AA25,Bilans!P25-AA25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Y25*Bilans!R25,Y25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC25*Bilans!F25+AD25","v":3.095787037037037},2.978964884696017,192.1535260324948,{"$f":"IF(AF25=0,0,Z25/AF25*Dane!$E$15+AA25*Dane!$E$15)","v":25.333981681319127},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ25*Bilans!F25+AK25","v":10.902925925925926},{"v":0.2651421991872568,"d":"26.51%"},2.890825757575758,null,8.012100168350168,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-AS25,Bilans!P25-AS25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*AQ25,AQ25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU25*Bilans!F25+AV25","v":2.9169722222222223},2.8068977987421384,181.0546045749,{"$f":"IF(AX25=0,0,AR25/AX25*Dane!$E$15+AS25*Dane!$E$15)","v":26.886993125293674},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB25*Bilans!F25+BC25","v":8.917314814814814},{"v":0.32418119328624284,"d":"32.42%"},2.890825757575758,null,6.026489057239056,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-BK25,Bilans!P25-BK25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*BI25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!W25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM25*Bilans!F25+BN25","v":3.095787037037037},2.978964884696017,192.1535260324948,{"$f":"IF(BP25=0,0,BJ25/BP25*Dane!$E$15+BK25*Dane!$E$15)","v":25.333981681319127},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F25<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F25<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F25<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F25<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F25*BT25+BU25","v":2.737646296296296},null,{"$f":"IF(Bilans!F25<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T25-BX25","v":0},null,{"$f":"BX25/BV25*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY25","v":3.041315645082434},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC25*Bilans!F25+CD25","v":10.654907407407407},{"v":0.271314019638127,"d":"27.13%"},2.890825757575758,null,7.764081649831649,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R25-CJ25,Bilans!P25-CJ25)","v":64.50345454545456},{"$f":"IF(Bilans!$F$4>=100,Bilans!R25*CJ25,BI25*Bilans!P25)","v":0},null,{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F25<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F25<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F25<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F25<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F25<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F25<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN25*Bilans!F25+CO25","v":2.737646296296296},2.634338888888889,169.9239587767677,{"$f":"IF(CQ25=0,0,CK25/CQ25*Dane!$E$15+CL25*Dane!$E$15)","v":28.648190305543096}]
[null,20,null,null,"E CO V 45",{"$f":"BJ373","v":12167.646773286706},null,{"$f":"F26/F28","v":4273.716708355282},{"$nulls":9},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R26*Bilans!F26+S26","v":7.771333333333334},{"v":0.5422190724262441,"d":"54.22%"},{"$f":"IF(Bilans!F26>=15,0,Bilans!F26*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.213765151515152},null,3.5575681818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AA26,Bilans!P26-AA26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Y26*Bilans!R26,Y26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC26*Bilans!F26+AD26","v":2.6883749999999997},2.6376509433962263,253.88445390566037,{"$f":"IF(AF26=0,0,Z26/AF26*Dane!$E$15+AA26*Dane!$E$15)","v":42.69601339098898},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ26*Bilans!F26+AK26","v":7.33025},{"v":0.5748460354715258,"d":"57.48%"},4.213765151515152,null,3.1164848484848484,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-AS26,Bilans!P26-AS26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*AQ26,AQ26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU26*Bilans!F26+AV26","v":2.2223770833333334},2.1804454402515727,209.87659540597488,{"$f":"IF(AX26=0,0,AR26/AX26*Dane!$E$15+AS26*Dane!$E$15)","v":51.64870348097616},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB26*Bilans!F26+BC26","v":7.495385416666666},{"v":0.5621812511662796,"d":"56.22%"},4.213765151515152,null,3.2816202651515143,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-BK26,Bilans!P26-BK26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*BI26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!W26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM26*Bilans!F26+BN26","v":1.752407407407408},1.7193431167016082,165.4936523549966,{"$f":"IF(BP26=0,0,BJ26/BP26*Dane!$E$15+BK26*Dane!$E$15)","v":65.50011972947264},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F26<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F26<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F26<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F26<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F26*BT26+BU26","v":2.2223770833333334},null,{"$f":"IF(Bilans!F26<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T26-BX26","v":1.0465116279069768},null,{"$f":"BX26/BV26*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY26","v":4.419928475696559},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC26*Bilans!F26+CD26","v":4.385333333333333},{"v":0.9608768208076511,"d":"96.09%"},4.213765151515152,null,0.17156818181818068,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R26-CJ26,Bilans!P26-CJ26)","v":96.254},{"$f":"IF(Bilans!$F$4>=100,Bilans!R26*CJ26,BI26*Bilans!P26)","v":0},null,{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F26<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F26<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F26<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F26<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F26<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F26<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN26*Bilans!F26+CO26","v":1.480265625},1.0892520636792453,104.84486813738208,{"$f":"IF(CQ26=0,0,CK26/CQ26*Dane!$E$15+CL26*Dane!$E$15)","v":103.38945755090407}]
[null,21,null,null,"2 ŹC CO",{"$f":"BK373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R27*Bilans!F27+S27","v":7.66},{"v":0.5747092333254213,"d":"57.47%"},{"$f":"IF(Bilans!F27>=15,0,Bilans!F27*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.402272727272727},null,3.257727272727273,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AA27,Bilans!P27-AA27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Y27*Bilans!R27,Y27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC27*Bilans!F27+AD27","v":2.6675},2.617169811320755,263.7536150943397,{"$f":"IF(AF27=0,0,Z27/AF27*Dane!$E$15+AA27*Dane!$E$15)","v":45.0526642242481},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ27*Bilans!F27+AK27","v":7.205},{"v":0.6110024604125923,"d":"61.10%"},4.402272727272727,null,2.8027272727272727,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-AS27,Bilans!P27-AS27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*AQ27,AQ27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU27*Bilans!F27+AV27","v":2.214375},1.9219103773584905,193.6866334476844,{"$f":"IF(AX27=0,0,AR27/AX27*Dane!$E$15+AS27*Dane!$E$15)","v":61.35066136087526},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB27*Bilans!F27+BC27","v":7.371874999999999},{"v":0.5971713746194459,"d":"59.72%"},4.402272727272727,null,2.969602272727272,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-BK27,Bilans!P27-BK27)","v":100.77818181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*BI27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!W27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM27*Bilans!F27+BN27","v":1.6673611111111117},1.635901467505242,164.86317552887374,{"$f":"IF(BP27=0,0,BJ27/BP27*Dane!$E$15+BK27*Dane!$E$15)","v":72.0767571087804},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F27<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F27<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F27<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F27<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F27*BT27+BU27","v":2.214375},null,{"$f":"IF(Bilans!F27<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T27-BX27","v":1.0465116279069768},null,{"$f":"BX27/BV27*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY27","v":4.431476084516472},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC27*Bilans!F27+CD27","v":3.9399999999999995},{"v":1,"d":"100.00%"},4.402272727272727,null,-0.46227272727272783,0.10500774393391855,{"$f":"IF(Bilans!$F$4>=100,Bilans!R27-CJ27,Bilans!P27-CJ27)","v":100.6731740742479},{"$f":"IF(Bilans!$F$4>=100,Bilans!R27*CJ27,BI27*Bilans!P27)","v":0},null,{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F27<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F27<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F27<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F27<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F27<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F27<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN27*Bilans!F27+CO27","v":1.4515625},1.0681308962264153,107.53212764988433,{"$f":"IF(CQ27=0,0,CK27/CQ27*Dane!$E$15+CL27*Dane!$E$15)","v":110.27451231211477}]
[null,22,null,null,"COP",{"$f":"BQ373","v":2.84708781691086},{"$nulls":11},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R28*Bilans!F28+S28","v":7.858666666666667},{"v":0.5173770706727951,"d":"51.74%"},{"$f":"IF(Bilans!F28>=15,0,Bilans!F28*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.0658939393939395},null,3.7927727272727276,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AA28,Bilans!P28-AA28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Y28*Bilans!R28,Y28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC28*Bilans!F28+AD28","v":2.7047499999999998},2.6537169811320758,246.01307398284737,{"$f":"IF(AF28=0,0,Z28/AF28*Dane!$E$15+AA28*Dane!$E$15)","v":40.872842558125846},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ28*Bilans!F28+AK28","v":7.4285000000000005},{"v":0.5473371393139852,"d":"54.73%"},4.0658939393939395,null,3.362606060606061,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-AS28,Bilans!P28-AS28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*AQ28,AQ28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU28*Bilans!F28+AV28","v":2.228654166666667},2.186604088050315,202.70933076489428,{"$f":"IF(AX28=0,0,AR28/AX28*Dane!$E$15+AS28*Dane!$E$15)","v":49.604295974928455},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB28*Bilans!F28+BC28","v":7.592270833333332},{"v":0.5355306770067946,"d":"53.55%"},4.0658939393939395,null,3.5263768939393927,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-BK28,Bilans!P28-BK28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*BI28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!W28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM28*Bilans!F28+BN28","v":1.8191203703703709},1.7847973445143264,165.45980007750467,{"$f":"IF(BP28=0,0,BJ28/BP28*Dane!$E$15+BK28*Dane!$E$15)","v":60.771580984815685},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F28<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F28<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F28<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F28<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F28*BT28+BU28","v":2.228654166666667},null,{"$f":"IF(Bilans!F28<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T28-BX28","v":1.0465116279069768},null,{"$f":"BX28/BV28*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY28","v":4.410928209054452},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC28*Bilans!F28+CD28","v":4.734666666666666},{"v":0.8587497759913982,"d":"85.87%"},4.0658939393939395,null,0.6687727272727262,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R28-CJ28,Bilans!P28-CJ28)","v":92.70509090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R28*CJ28,BI28*Bilans!P28)","v":0},null,{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F28<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F28<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F28<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F28<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F28<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F28<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN28*Bilans!F28+CO28","v":1.50278125},1.1058201650943398,102.5151589341767,{"$f":"IF(CQ28=0,0,CK28/CQ28*Dane!$E$15+CL28*Dane!$E$15)","v":98.08552944445807}]
[null,23,{"$nulls":15},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R29*Bilans!F29+S29","v":8.271527777777777},{"v":0.422705520489082,"d":"42.27%"},{"$f":"IF(Bilans!F29>=15,0,Bilans!F29*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.496420454545455},null,4.775107323232322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AA29,Bilans!P29-AA29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Y29*Bilans!R29,Y29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC29*Bilans!F29+AD29","v":2.8225694444444445},2.8225694444444445,223.08947395833337,{"$f":"IF(AF29=0,0,Z29/AF29*Dane!$E$15+AA29*Dane!$E$15)","v":32.762397074447264},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ29*Bilans!F29+AK29","v":8.49861111111111},{"v":0.41141080687575227,"d":"41.14%"},3.496420454545455,null,5.002190656565655,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-AS29,Bilans!P29-AS29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*AQ29,AQ29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU29*Bilans!F29+AV29","v":2.4847916666666667},2.4847916666666667,196.39228607954547,{"$f":"IF(AX29=0,0,AR29/AX29*Dane!$E$15+AS29*Dane!$E$15)","v":37.21605402562559},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB29*Bilans!F29+BC29","v":8.271527777777777},{"v":0.422705520489082,"d":"42.27%"},3.496420454545455,null,4.775107323232322,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-BK29,Bilans!P29-BK29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*BI29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!W29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM29*Bilans!F29+BN29","v":2.8225694444444445},2.8225694444444445,223.08947395833337,{"$f":"IF(BP29=0,0,BJ29/BP29*Dane!$E$15+BK29*Dane!$E$15)","v":32.762397074447264},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F29<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F29<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F29<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F29<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F29*BT29+BU29","v":2.3491805555555554},null,{"$f":"IF(Bilans!F29<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T29-BX29","v":0},null,{"$f":"BX29/BV29*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY29","v":3.544234389280005},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC29*Bilans!F29+CD29","v":8.320138888888888},{"v":0.4202358279396925,"d":"42.02%"},3.496420454545455,null,4.823718434343433,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R29-CJ29,Bilans!P29-CJ29)","v":79.03772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R29*CJ29,BI29*Bilans!P29)","v":0},null,{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F29<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F29<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F29<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F29<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F29<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F29<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN29*Bilans!F29+CO29","v":2.3491805555555554},2.3491805555555554,185.67389206439395,{"$f":"IF(CQ29=0,0,CK29/CQ29*Dane!$E$15+CL29*Dane!$E$15)","v":39.36442462474827}]
[null,24,null,null,"E CO V70",{"$f":"CK373","v":12167.541765542774},null,{"$f":"F30/F32","v":4712.933148699934},{"$nulls":9},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R30*Bilans!F30+S30","v":8.70125},{"v":0.3555171017748234,"d":"35.55%"},{"$f":"IF(Bilans!F30>=15,0,Bilans!F30*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.093443181818182},null,5.6078068181818175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AA30,Bilans!P30-AA30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Y30*Bilans!R30,Y30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC30*Bilans!F30+AD30","v":3.004375},2.891002358490566,200.53805805424528,{"$f":"IF(AF30=0,0,Z30/AF30*Dane!$E$15+AA30*Dane!$E$15)","v":28.072802795388633},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ30*Bilans!F30+AK30","v":10.0985},{"v":0.30632699725881885,"d":"30.63%"},3.093443181818182,null,7.005056818181817,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-AS30,Bilans!P30-AS30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*AQ30,AQ30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU30*Bilans!F30+AV30","v":2.7723750000000003},2.6677570754716986,185.05236486728134,{"$f":"IF(AX30=0,0,AR30/AX30*Dane!$E$15+AS30*Dane!$E$15)","v":30.422012497730538},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB30*Bilans!F30+BC30","v":8.70125},{"v":0.3555171017748234,"d":"35.55%"},3.093443181818182,null,5.6078068181818175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-BK30,Bilans!P30-BK30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*BI30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!W30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM30*Bilans!F30+BN30","v":3.004375},2.891002358490566,200.53805805424528,{"$f":"IF(BP30=0,0,BJ30/BP30*Dane!$E$15+BK30*Dane!$E$15)","v":28.072802795388633},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F30<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F30<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F30<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F30<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F30*BT30+BU30","v":2.6076749999999995},null,{"$f":"IF(Bilans!F30<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T30-BX30","v":0},null,{"$f":"BX30/BV30*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY30","v":3.192900385066355},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC30*Bilans!F30+CD30","v":9.873750000000001},{"v":0.31329972723820043,"d":"31.33%"},3.093443181818182,null,6.780306818181819,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R30-CJ30,Bilans!P30-CJ30)","v":69.36627272727273},{"$f":"IF(Bilans!$F$4>=100,Bilans!R30*CJ30,BI30*Bilans!P30)","v":0},null,{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F30<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F30<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F30<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F30<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F30<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F30<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN30*Bilans!F30+CO30","v":2.6076749999999995},2.5092721698113203,174.05885767808746,{"$f":"IF(CQ30=0,0,CK30/CQ30*Dane!$E$15+CL30*Dane!$E$15)","v":32.34345802233627}]
[null,25,null,null,"2 ŹC CO",{"$f":"CL373","v":0},{"$nulls":11},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R31*Bilans!F31+S31","v":8.78912037037037},{"v":0.3425873739102953,"d":"34.26%"},{"$f":"IF(Bilans!F31>=15,0,Bilans!F31*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.011041666666667},null,5.778078703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AA31,Bilans!P31-AA31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Y31*Bilans!R31,Y31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC31*Bilans!F31+AD31","v":3.0415509259259257},2.9267754192872117,197.23140444837532,{"$f":"IF(AF31=0,0,Z31/AF31*Dane!$E$15+AA31*Dane!$E$15)","v":26.939103023031553},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ31*Bilans!F31+AK31","v":10.425648148148149},{"v":0.2888109807543718,"d":"28.88%"},3.011041666666667,null,7.414606481481481,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-AS31,Bilans!P31-AS31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*AQ31,AQ31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU31*Bilans!F31+AV31","v":2.8311805555555556},2.7243435534591196,183.58979705367358,{"$f":"IF(AX31=0,0,AR31/AX31*Dane!$E$15+AS31*Dane!$E$15)","v":28.940808307874697},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB31*Bilans!F31+BC31","v":8.78912037037037},{"v":0.3425873739102953,"d":"34.26%"},3.011041666666667,null,5.778078703703702,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-BK31,Bilans!P31-BK31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*BI31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!W31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM31*Bilans!F31+BN31","v":3.0415509259259257},2.9267754192872117,197.23140444837532,{"$f":"IF(BP31=0,0,BJ31/BP31*Dane!$E$15+BK31*Dane!$E$15)","v":26.939103023031553},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F31<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F31<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F31<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F31<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F31*BT31+BU31","v":2.6605324074074073},null,{"$f":"IF(Bilans!F31<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T31-BX31","v":0},null,{"$f":"BX31/BV31*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY31","v":3.1294663009729464},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC31*Bilans!F31+CD31","v":10.191435185185185},{"v":0.29544824766620487,"d":"29.54%"},3.011041666666667,null,7.1803935185185175,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R31-CJ31,Bilans!P31-CJ31)","v":67.38863636363638},{"$f":"IF(Bilans!$F$4>=100,Bilans!R31*CJ31,BI31*Bilans!P31)","v":0},null,{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F31<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F31<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F31<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F31<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F31<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F31<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN31*Bilans!F31+CO31","v":2.6605324074074073},2.560134958071279,172.52400373129888,{"$f":"IF(CQ31=0,0,CK31/CQ31*Dane!$E$15+CL31*Dane!$E$15)","v":30.797089152227176}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R37*Bilans!F37+S37","v":8.600138888888889},{"v":0.3707220784254424,"d":"37.07%"},{"$f":"IF(Bilans!F37>=15,0,Bilans!F37*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.188261363636364},null,5.411877525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AA37,Bilans!P37-AA37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Y37*Bilans!R37,Y37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC37*Bilans!F37+AD37","v":2.961597222222222},2.8498388364779874,204.16789484669818,{"$f":"IF(AF37=0,0,Z37/AF37*Dane!$E$15+AA37*Dane!$E$15)","v":29.41255223399055},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ37*Bilans!F37+AK37","v":9.722055555555556},{"v":0.32794107639247844,"d":"32.79%"},3.188261363636364,null,6.533794191919192,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-AS37,Bilans!P37-AS37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*AQ37,AQ37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU37*Bilans!F37+AV37","v":2.7047083333333335},2.6026438679245283,186.45837538186112,{"$f":"IF(AX37=0,0,AR37/AX37*Dane!$E$15+AS37*Dane!$E$15)","v":32.20610959086251},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB37*Bilans!F37+BC37","v":8.600138888888889},{"v":0.3707220784254424,"d":"37.07%"},3.188261363636364,null,5.411877525252525,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-BK37,Bilans!P37-BK37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*BI37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!W37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM37*Bilans!F37+BN37","v":2.961597222222222},2.8498388364779874,204.16789484669818,{"$f":"IF(BP37=0,0,BJ37/BP37*Dane!$E$15+BK37*Dane!$E$15)","v":29.41255223399055},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F37<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F37<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F37<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F37<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F37*BT37+BU37","v":2.5468527777777776},null,{"$f":"IF(Bilans!F37<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T37-BX37","v":0},null,{"$f":"BX37/BV37*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY37","v":3.2691510810030753},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC37*Bilans!F37+CD37","v":9.508194444444445},{"v":0.33531722371319794,"d":"33.53%"},3.188261363636364,null,6.319933080808081,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R37-CJ37,Bilans!P37-CJ37)","v":71.64190909090911},{"$f":"IF(Bilans!$F$4>=100,Bilans!R37*CJ37,BI37*Bilans!P37)","v":0},null,{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F37<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F37<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F37<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F37<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F37<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F37<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN37*Bilans!F37+CO37","v":2.5468527777777776},2.450745125786163,175.5760595065609,{"$f":"IF(CQ37=0,0,CK37/CQ37*Dane!$E$15+CL37*Dane!$E$15)","v":34.20226475385729}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R44*Bilans!F44+S44","v":9.144212962962962},{"v":0.29286820563685617,"d":"29.29%"},{"$f":"IF(Bilans!F44>=15,0,Bilans!F44*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.6780492424242426},null,6.46616372053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AA44,Bilans!P44-AA44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Y44*Bilans!R44,Y44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC44*Bilans!F44+AD44","v":3.1917824074074073},3.071337788259958,182.42769218422433,{"$f":"IF(AF44=0,0,Z44/AF44*Dane!$E$15+AA44*Dane!$E$15)","v":22.62671254798669},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ44*Bilans!F44+AK44","v":11.747685185185185},{"v":0.2279639946260636,"d":"22.80%"},2.6780492424242426,null,9.069635942760943,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-AS44,Bilans!P44-AS44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*AQ44,AQ44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU44*Bilans!F44+AV44","v":3.0688194444444448},2.9530149371069188,175.39969130753292,{"$f":"IF(AX44=0,0,AR44/AX44*Dane!$E$15+AS44*Dane!$E$15)","v":23.533330766288337},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB44*Bilans!F44+BC44","v":9.144212962962962},{"v":0.29286820563685617,"d":"29.29%"},2.6780492424242426,null,6.46616372053872,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-BK44,Bilans!P44-BK44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*BI44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!W44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM44*Bilans!F44+BN44","v":3.1917824074074073},3.071337788259958,182.42769218422433,{"$f":"IF(BP44=0,0,BJ44/BP44*Dane!$E$15+BK44*Dane!$E$15)","v":22.62671254798669},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F44<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F44<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F44<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F44<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F44*BT44+BU44","v":2.874134259259259},null,{"$f":"IF(Bilans!F44<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T44-BX44","v":0},null,{"$f":"BX44/BV44*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY44","v":2.8968885099242896},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC44*Bilans!F44+CD44","v":11.475231481481481},{"v":0.2333764897680739,"d":"23.34%"},2.6780492424242426,null,8.79718223905724,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R44-CJ44,Bilans!P44-CJ44)","v":59.39681818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R44*CJ44,BI44*Bilans!P44)","v":0},null,{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F44<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F44<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F44<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F44<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F44<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F44<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN44*Bilans!F44+CO44","v":2.874134259259259},2.765676362683438,164.2723760640604,{"$f":"IF(CQ44=0,0,CK44/CQ44*Dane!$E$15+CL44*Dane!$E$15)","v":25.12740760647042}]
[null,24,{"$nulls":15},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R61*Bilans!F61+S61","v":7.893333333333334},{"v":0.507668535012285,"d":"50.77%"},{"$f":"IF(Bilans!F61>=15,0,Bilans!F61*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":4.00719696969697},null,3.886136363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AA61,Bilans!P61-AA61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Y61*Bilans!R61,Y61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC61*Bilans!F61+AD61","v":2.7112499999999997},2.6600943396226415,242.8569401372213,{"$f":"IF(AF61=0,0,Z61/AF61*Dane!$E$15+AA61*Dane!$E$15)","v":40.15524707657488},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ61*Bilans!F61+AK61","v":7.4675},{"v":0.536618275151921,"d":"53.66%"},4.00719696969697,null,3.46030303030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-AS61,Bilans!P61-AS61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*AQ61,AQ61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU61*Bilans!F61+AV61","v":2.231145833333333},2.189048742138365,199.85218997998862,{"$f":"IF(AX61=0,0,AR61/AX61*Dane!$E$15+AS61*Dane!$E$15)","v":48.7959648400528},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB61*Bilans!F61+BC61","v":7.630729166666666},{"v":0.5251394568164756,"d":"52.51%"},4.00719696969697,null,3.6235321969696956,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-BK61,Bilans!P61-BK61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*BI61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!W61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM61*Bilans!F61+BN61","v":1.8456018518518524},1.8107791754018177,165.31755406263906,{"$f":"IF(BP61=0,0,BJ61/BP61*Dane!$E$15+BK61*Dane!$E$15)","v":58.989382529673996},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F61<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F61<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F61<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F61<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F61*BT61+BU61","v":2.231145833333333},null,{"$f":"IF(Bilans!F61<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T61-BX61","v":1.0465116279069768},null,{"$f":"BX61/BV61*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY61","v":4.407369625099211},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC61*Bilans!F61+CD61","v":4.873333333333333},{"v":0.8222702400198982,"d":"82.23%"},4.00719696969697,null,0.8661363636363628,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R61-CJ61,Bilans!P61-CJ61)","v":91.29636363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R61*CJ61,BI61*Bilans!P61)","v":0},null,{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F61<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F61<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F61<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F61<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F61<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F61<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN61*Bilans!F61+CO61","v":1.51171875},1.112396816037736,101.55778422491427,{"$f":"IF(CQ61=0,0,CK61/CQ61*Dane!$E$15+CL61*Dane!$E$15)","v":96.0239582804792}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R71*Bilans!F71+S71","v":9.226666666666667},{"v":0.28187073042564376,"d":"28.19%"},{"$f":"IF(Bilans!F71>=15,0,Bilans!F71*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.600727272727273},null,6.625939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AA71,Bilans!P71-AA71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Y71*Bilans!R71,Y71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC71*Bilans!F71+AD71","v":3.2266666666666666},3.1049056603773586,178.65965886792455,{"$f":"IF(AF71=0,0,Z71/AF71*Dane!$E$15+AA71*Dane!$E$15)","v":21.682808989260618},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ71*Bilans!F71+AK71","v":12.054666666666666},{"v":0.21574443695890444,"d":"21.57%"},2.600727272727273,null,9.453939393939393,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-AS71,Bilans!P71-AS71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*AQ71,AQ71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU71*Bilans!F71+AV71","v":3.124},3.00611320754717,172.9750333584906,{"$f":"IF(AX71=0,0,AR71/AX71*Dane!$E$15+AS71*Dane!$E$15)","v":22.39538956637247},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB71*Bilans!F71+BC71","v":9.226666666666667},{"v":0.28187073042564376,"d":"28.19%"},2.600727272727273,null,6.625939393939394,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-BK71,Bilans!P71-BK71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*BI71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!W71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM71*Bilans!F71+BN71","v":3.2266666666666666},3.1049056603773586,178.65965886792455,{"$f":"IF(BP71=0,0,BJ71/BP71*Dane!$E$15+BK71*Dane!$E$15)","v":21.682808989260618},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F71<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F71<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F71<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F71<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F71*BT71+BU71","v":2.9237333333333333},null,{"$f":"IF(Bilans!F71<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T71-BX71","v":0},null,{"$f":"BX71/BV71*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY71","v":2.847744839347378},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC71*Bilans!F71+CD71","v":11.773333333333333},{"v":0.22089982497683522,"d":"22.09%"},2.600727272727273,null,9.17260606060606,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R71-CJ71,Bilans!P71-CJ71)","v":57.54109090909091},{"$f":"IF(Bilans!$F$4>=100,Bilans!R71*CJ71,BI71*Bilans!P71)","v":0},null,{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F71<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F71<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F71<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F71<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F71<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F71<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN71*Bilans!F71+CO71","v":2.9237333333333333},2.8134037735849056,161.88632229982846,{"$f":"IF(CQ71=0,0,CK71/CQ71*Dane!$E$15+CL71*Dane!$E$15)","v":23.92940430226683}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R77*Bilans!F77+S77","v":8.358194444444443},{"v":0.40859874102865856,"d":"40.86%"},{"$f":"IF(Bilans!F77>=15,0,Bilans!F77*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.4151477272727275},null,4.943046717171716,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AA77,Bilans!P77-AA77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Y77*Bilans!R77,Y77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC77*Bilans!F77+AD77","v":2.859236111111111},2.859236111111111,220.41045395833333,{"$f":"IF(AF77=0,0,Z77/AF77*Dane!$E$15+AA77*Dane!$E$15)","v":31.544090527110658},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ77*Bilans!F77+AK77","v":8.821277777777778},{"v":0.38714887041376655,"d":"38.71%"},3.4151477272727275,null,5.406130050505051,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-AS77,Bilans!P77-AS77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*AQ77,AQ77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU77*Bilans!F77+AV77","v":2.542791666666667},2.4468372641509437,188.61978906110636,{"$f":"IF(AX77=0,0,AR77/AX77*Dane!$E$15+AS77*Dane!$E$15)","v":36.86064620998385},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB77*Bilans!F77+BC77","v":8.358194444444443},{"v":0.40859874102865856,"d":"40.86%"},3.4151477272727275,null,4.943046717171716,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-BK77,Bilans!P77-BK77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*BI77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!W77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM77*Bilans!F77+BN77","v":2.859236111111111},2.859236111111111,220.41045395833333,{"$f":"IF(BP77=0,0,BJ77/BP77*Dane!$E$15+BK77*Dane!$E$15)","v":31.544090527110658},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F77<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F77<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F77<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F77<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F77*BT77+BU77","v":2.4013138888888887},null,{"$f":"IF(Bilans!F77<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T77-BX77","v":0},null,{"$f":"BX77/BV77*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY77","v":3.467287866927072},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC77*Bilans!F77+CD77","v":8.633472222222222},{"v":0.395570593078677,"d":"39.56%"},3.4151477272727275,null,5.218324494949495,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R77-CJ77,Bilans!P77-CJ77)","v":77.08718181818182},{"$f":"IF(Bilans!$F$4>=100,Bilans!R77*CJ77,BI77*Bilans!P77)","v":0},null,{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F77<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F77<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F77<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F77<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F77<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F77<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN77*Bilans!F77+CO77","v":2.4013138888888887},2.3106982704402514,178.12521770038592,{"$f":"IF(CQ77=0,0,CK77/CQ77*Dane!$E$15+CL77*Dane!$E$15)","v":39.032358262028154}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R94*Bilans!F94+S94","v":12.315000000000001},{"v":0.1615500313734175,"d":"16.16%"},{"$f":"IF(Bilans!F94>=15,0,Bilans!F94*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.9894886363636366},null,10.325511363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AA94,Bilans!P94-AA94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Y94*Bilans!R94,Y94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC94*Bilans!F94+AD94","v":4.0287500000000005},3.876721698113208,166.2003456367925,{"$f":"IF(AF94=0,0,Z94/AF94*Dane!$E$15+AA94*Dane!$E$15)","v":12.938637168347157},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ94*Bilans!F94+AK94","v":13.29625},{"v":0.1496278000461511,"d":"14.96%"},1.9894886363636366,null,11.306761363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-AS94,Bilans!P94-AS94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*AQ94,AQ94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU94*Bilans!F94+AV94","v":3.41225},3.2834858490566035,140.76751582975987,{"$f":"IF(AX94=0,0,AR94/AX94*Dane!$E$15+AS94*Dane!$E$15)","v":15.276294085128175},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB94*Bilans!F94+BC94","v":12.315000000000001},{"v":0.1615500313734175,"d":"16.16%"},1.9894886363636366,null,10.325511363636364,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-BK94,Bilans!P94-BK94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*BI94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!W94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM94*Bilans!F94+BN94","v":3.184652777777777},3.064477201257861,131.3783164504717,{"$f":"IF(BP94=0,0,BJ94/BP94*Dane!$E$15+BK94*Dane!$E$15)","v":16.368043277971438},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F94<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F94<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F94<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F94<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F94*BT94+BU94","v":3.1949500000000004},null,{"$f":"IF(Bilans!F94<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T94-BX94","v":0},null,{"$f":"BX94/BV94*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY94","v":2.6060021319982805},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC94*Bilans!F94+CD94","v":12.963125},{"v":0.15347291925084705,"d":"15.35%"},1.9894886363636366,null,10.973636363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R94-CJ94,Bilans!P94-CJ94)","v":42.87136363636364},{"$f":"IF(Bilans!$F$4>=100,Bilans!R94*CJ94,BI94*Bilans!P94)","v":0},null,{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F94<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F94<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F94<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F94<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F94<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F94<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN94*Bilans!F94+CO94","v":3.1949500000000004},3.074385849056604,131.80311369339626,{"$f":"IF(CQ94=0,0,CK94/CQ94*Dane!$E$15+CL94*Dane!$E$15)","v":16.31528959513564}]
[null,8,{"$nulls":15},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R104*Bilans!F104+S104","v":13.818083333333334},{"v":0.12571964602817895,"d":"12.57%"},{"$f":"IF(Bilans!F104>=15,0,Bilans!F104*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.737204545454546},null,12.080878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AA104,Bilans!P104-AA104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Y104*Bilans!R104,Y104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC104*Bilans!F104+AD104","v":4.425083333333333},4.258099056603774,156.76849746740996,{"$f":"IF(AF104=0,0,Z104/AF104*Dane!$E$15+AA104*Dane!$E$15)","v":10.11610054374234},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ104*Bilans!F104+AK104","v":13.618083333333333},{"v":0.12756600932249737,"d":"12.76%"},1.737204545454546,null,11.880878787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-AS104,Bilans!P104-AS104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*AQ104,AQ104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU104*Bilans!F104+AV104","v":3.521},3.388132075471698,124.7393185626072,{"$f":"IF(AX104=0,0,AR104/AX104*Dane!$E$15+AS104*Dane!$E$15)","v":12.713600657324198},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB104*Bilans!F104+BC104","v":13.818083333333334},{"v":0.12571964602817895,"d":"12.57%"},1.737204545454546,null,12.080878787878788,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-BK104,Bilans!P104-BK104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*BI104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!W104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM104*Bilans!F104+BN104","v":3.8351388888888898},3.6904166666666676,135.8683929545455,{"$f":"IF(BP104=0,0,BJ104/BP104*Dane!$E$15+BK104*Dane!$E$15)","v":11.672220801215264},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F104<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F104<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F104<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F104<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F104*BT104+BU104","v":3.2970333333333337},null,{"$f":"IF(Bilans!F104<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T104-BX104","v":0},null,{"$f":"BX104/BV104*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY104","v":2.5253146298069695},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC104*Bilans!F104+CD104","v":13.618083333333333},{"v":0.12756600932249737,"d":"12.76%"},1.737204545454546,null,11.880878787878787,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R104-CJ104,Bilans!P104-CJ104)","v":36.816545454545455},{"$f":"IF(Bilans!$F$4>=100,Bilans!R104*CJ104,BI104*Bilans!P104)","v":0},null,{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F104<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F104<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F104<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F104<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F104<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F104<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN104*Bilans!F104+CO104","v":3.521},3.388132075471698,124.7393185626072,{"$f":"IF(CQ104=0,0,CK104/CQ104*Dane!$E$15+CL104*Dane!$E$15)","v":12.713600657324198}]
[null,20,{"$nulls":30},0,{"$f":"IF(AF116=0,0,Z116/AF116*Dane!$E$15+AA116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX116=0,0,AR116/AX116*Dane!$E$15+AS116*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP116=0,0,BJ116/BP116*Dane!$E$15+BK116*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F116<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F116<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F116<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F116<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F116<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F116<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F116<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F116<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F116<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F116<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F116<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F116<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F116<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F116<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F116<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F116<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F116*BT116+BU116","v":3.3619222222222223},null,{"$f":"IF(Bilans!F116<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T116-BX116","v":0},null,{"$f":"BX116/BV116*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY116","v":2.4765732105855833},{"$nulls":16},0,{"$f":"IF(CQ116=0,0,CK116/CQ116*Dane!$E$15+CL116*Dane!$E$15)","v":0}]
[null,23,{"$nulls":30},0,{"$f":"IF(AF119=0,0,Z119/AF119*Dane!$E$15+AA119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX119=0,0,AR119/AX119*Dane!$E$15+AS119*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP119=0,0,BJ119/BP119*Dane!$E$15+BK119*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F119<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F119<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F119<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F119<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F119<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F119<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F119<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F119<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F119<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F119<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F119<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F119<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F119<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F119<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F119<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F119<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F119*BT119+BU119","v":3.6503475000000005},null,{"$f":"IF(Bilans!F119<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T119-BX119","v":0},null,{"$f":"BX119/BV119*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY119","v":2.2808914799557867},{"$nulls":16},0,{"$f":"IF(CQ119=0,0,CK119/CQ119*Dane!$E$15+CL119*Dane!$E$15)","v":0}]
[null,10,{"$nulls":30},{"$f":"AF136*Z136","v":0},{"$f":"IF(AF136=0,0,Z136/AF136*Dane!$E$15+AA136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"AX136*AR136","v":0},{"$f":"IF(AX136=0,0,AR136/AX136*Dane!$E$15+AS136*Dane!$E$15)","v":0},{"$nulls":16},{"$f":"BP136*BJ136","v":0},{"$f":"IF(BP136=0,0,BJ136/BP136*Dane!$E$15+BK136*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F136<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F136<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F136<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F136<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F136<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F136<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F136<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F136<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F136<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F136<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F136<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F136<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F136<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F136<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F136<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F136<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F136*BT136+BU136","v":4.39303},null,{"$f":"IF(Bilans!F136<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T136-BX136","v":0},null,{"$f":"BX136/BV136*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY136","v":1.895285602790763},{"$nulls":16},{"$f":"CQ136*CK136","v":0},{"$f":"IF(CQ136=0,0,CK136/CQ136*Dane!$E$15+CL136*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF142=0,0,Z142/AF142*Dane!$E$15+AA142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX142=0,0,AR142/AX142*Dane!$E$15+AS142*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP142=0,0,BJ142/BP142*Dane!$E$15+BK142*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F142<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F142<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F142<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F142<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F142<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F142<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F142<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F142<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F142<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F142<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F142<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F142<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F142<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F142<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F142<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F142<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F142*BT142+BU142","v":3.1113700000000004},null,{"$f":"IF(Bilans!F142<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T142-BX142","v":0},null,{"$f":"BX142/BV142*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY142","v":2.676006553906448},{"$nulls":16},0,{"$f":"IF(CQ142=0,0,CK142/CQ142*Dane!$E$15+CL142*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF152=0,0,Z152/AF152*Dane!$E$15+AA152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX152=0,0,AR152/AX152*Dane!$E$15+AS152*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP152=0,0,BJ152/BP152*Dane!$E$15+BK152*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F152<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F152<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F152<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F152<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F152<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F152<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F152<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F152<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F152<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F152<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F152<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F152<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F152<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F152<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F152<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F152<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F152*BT152+BU152","v":3.514816666666667},null,{"$f":"IF(Bilans!F152<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T152-BX152","v":0},null,{"$f":"BX152/BV152*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY152","v":2.3688423326853196},{"$nulls":16},0,{"$f":"IF(CQ152=0,0,CK152/CQ152*Dane!$E$15+CL152*Dane!$E$15)","v":0}]
[null,12,{"$nulls":30},0,{"$f":"IF(AF169=0,0,Z169/AF169*Dane!$E$15+AA169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX169=0,0,AR169/AX169*Dane!$E$15+AS169*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP169=0,0,BJ169/BP169*Dane!$E$15+BK169*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F169<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F169<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F169<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F169<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F169<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F169<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F169<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F169<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F169<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F169<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F169<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F169<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F169<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F169<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F169<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F169<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F169*BT169+BU169","v":3.8666125000000005},null,{"$f":"IF(Bilans!F169<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T169-BX169","v":0},null,{"$f":"BX169/BV169*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY169","v":2.1533180559541214},{"$nulls":16},0,{"$f":"IF(CQ169=0,0,CK169/CQ169*Dane!$E$15+CL169*Dane!$E$15)","v":0}]
[null,18,{"$nulls":30},0,{"$f":"IF(AF175=0,0,Z175/AF175*Dane!$E$15+AA175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX175=0,0,AR175/AX175*Dane!$E$15+AS175*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP175=0,0,BJ175/BP175*Dane!$E$15+BK175*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F175<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F175<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F175<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F175<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F175<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F175<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F175<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F175<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F175<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F175<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F175<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F175<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F175<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F175<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F175<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F175<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F175*BT175+BU175","v":4.114605000000001},null,{"$f":"IF(Bilans!F175<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T175-BX175","v":0},null,{"$f":"BX175/BV175*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY175","v":2.023534825731244},{"$nulls":16},0,{"$f":"IF(CQ175=0,0,CK175/CQ175*Dane!$E$15+CL175*Dane!$E$15)","v":0}]
[null,28,{"$nulls":30},0,{"$f":"IF(AF185=0,0,Z185/AF185*Dane!$E$15+AA185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX185=0,0,AR185/AX185*Dane!$E$15+AS185*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP185=0,0,BJ185/BP185*Dane!$E$15+BK185*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F185<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F185<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F185<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F185<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F185<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F185<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F185<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F185<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F185<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F185<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F185<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F185<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F185<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F185<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F185<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F185<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F185*BT185+BU185","v":4.7096575000000005},null,{"$f":"IF(Bilans!F185<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T185-BX185","v":0},null,{"$f":"BX185/BV185*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY185","v":1.7678666679324146},{"$nulls":16},0,{"$f":"IF(CQ185=0,0,CK185/CQ185*Dane!$E$15+CL185*Dane!$E$15)","v":0}]
[null,14,{"$nulls":30},0,{"$f":"IF(AF201=0,0,Z201/AF201*Dane!$E$15+AA201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX201=0,0,AR201/AX201*Dane!$E$15+AS201*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP201=0,0,BJ201/BP201*Dane!$E$15+BK201*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F201<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F201<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F201<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F201<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F201<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F201<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F201<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F201<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F201<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F201<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F201<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F201<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F201<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F201<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F201<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F201<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F201*BT201+BU201","v":4.50181},null,{"$f":"IF(Bilans!F201<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T201-BX201","v":0},null,{"$f":"BX201/BV201*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY201","v":1.8494886527036696},{"$nulls":16},0,{"$f":"IF(CQ201=0,0,CK201/CQ201*Dane!$E$15+CL201*Dane!$E$15)","v":0}]
[null,24,{"$nulls":30},0,{"$f":"IF(AF211=0,0,Z211/AF211*Dane!$E$15+AA211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX211=0,0,AR211/AX211*Dane!$E$15+AS211*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP211=0,0,BJ211/BP211*Dane!$E$15+BK211*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F211<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F211<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F211<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F211<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F211<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F211<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F211<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F211<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F211<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F211<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F211<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F211<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F211<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F211<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F211<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F211<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F211*BT211+BU211","v":4.145685},null,{"$f":"IF(Bilans!F211<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T211-BX211","v":0},null,{"$f":"BX211/BV211*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY211","v":2.0083644829811975},{"$nulls":16},0,{"$f":"IF(CQ211=0,0,CK211/CQ211*Dane!$E$15+CL211*Dane!$E$15)","v":0}]
[null,30,{"$nulls":30},0,{"$f":"IF(AF217=0,0,Z217/AF217*Dane!$E$15+AA217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX217=0,0,AR217/AX217*Dane!$E$15+AS217*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP217=0,0,BJ217/BP217*Dane!$E$15+BK217*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F217<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F217<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F217<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F217<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F217<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F217<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F217<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F217<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F217<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F217<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F217<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F217<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F217<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F217<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F217<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F217<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F217*BT217+BU217","v":4.626130000000001},null,{"$f":"IF(Bilans!F217<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T217-BX217","v":0},null,{"$f":"BX217/BV217*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY217","v":1.7997865411538165},{"$nulls":16},0,{"$f":"IF(CQ217=0,0,CK217/CQ217*Dane!$E$15+CL217*Dane!$E$15)","v":0}]
[null,16,{"$nulls":30},0,{"$f":"IF(AF234=0,0,Z234/AF234*Dane!$E$15+AA234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX234=0,0,AR234/AX234*Dane!$E$15+AS234*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP234=0,0,BJ234/BP234*Dane!$E$15+BK234*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F234<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F234<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F234<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F234<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F234<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F234<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F234<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F234<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F234<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F234<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F234<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F234<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F234<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F234<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F234<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F234<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F234*BT234+BU234","v":4.3587125},null,{"$f":"IF(Bilans!F234<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T234-BX234","v":0},null,{"$f":"BX234/BV234*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY234","v":1.9102077761788387},{"$nulls":16},0,{"$f":"IF(CQ234=0,0,CK234/CQ234*Dane!$E$15+CL234*Dane!$E$15)","v":0}]
[null,26,{"$nulls":30},0,{"$f":"IF(AF244=0,0,Z244/AF244*Dane!$E$15+AA244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(AX244=0,0,AR244/AX244*Dane!$E$15+AS244*Dane!$E$15)","v":0},{"$nulls":16},0,{"$f":"IF(BP244=0,0,BJ244/BP244*Dane!$E$15+BK244*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F244<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F244<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F244<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F244<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F244<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F244<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F244<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F244<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F244<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F244<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F244<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F244<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F244<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F244<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F244<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F244<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F244*BT244+BU244","v":3.6613550000000004},null,{"$f":"IF(Bilans!F244<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T244-BX244","v":0},null,{"$f":"BX244/BV244*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY244","v":2.274034206360188},{"$nulls":16},0,{"$f":"IF(CQ244=0,0,CK244/CQ244*Dane!$E$15+CL244*Dane!$E$15)","v":0}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"R250*Bilans!F250+S250","v":14.008388888888888},{"v":0.10620367809909001,"d":"10.62%"},{"$f":"IF(Bilans!F250>=15,0,Bilans!F250*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.4877424242424246},null,12.520646464646463,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AA250,Bilans!P250-AA250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Y250*Bilans!R250,Y250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.14333333333333323},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"AC250*Bilans!F250+AD250","v":4.689055555555556},4.512110062893083,139.10589208805033,{"$f":"IF(AF250=0,0,Z250/AF250*Dane!$E$15+AA250*Dane!$E$15)","v":7.9941449378240765},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.876666666666665},{"$f":"AJ250*Bilans!F250+AK250","v":13.808388888888889},{"v":0.10774192675291447,"d":"10.77%"},1.4877424242424246,null,{"$f":"AL250-AN250","v":12.320646464646464},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-AS250,Bilans!P250-AS250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*AQ250,AQ250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.66},{"$f":"AU250*Bilans!F250+AV250","v":3.742},3.6007924528301887,111.01046725214407,{"$f":"IF(AX250=0,0,AR250/AX250*Dane!$E$15+AS250*Dane!$E$15)","v":10.017367646344285},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.1033333333333329},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.07666666666667},{"$f":"BB250*Bilans!F250+BC250","v":14.008388888888888},{"v":0.10620367809909001,"d":"10.62%"},1.4877424242424246,null,{"$f":"BD250-BF250","v":12.520646464646463},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-BK250,Bilans!P250-BK250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*BI250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!W250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.396666666666668},{"$f":"BM250*Bilans!F250+BN250","v":3.947685185185186},3.798715932914047,117.11234018486756,{"$f":"IF(BP250=0,0,BJ250/BP250*Dane!$E$15+BK250*Dane!$E$15)","v":9.495435419544958},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F250<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F250<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.09733333333333327},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F250<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F250<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.5986666666666673},{"$f":"Bilans!F250*BT250+BU250","v":3.476288888888889},null,{"$f":"IF(Bilans!F250<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T250-BX250","v":0},null,{"$f":"BX250/BV250*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY250","v":2.395096258610752},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.1033333333333335},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.876666666666665},{"$f":"CC250*Bilans!F250+CD250","v":13.808388888888889},{"v":0.10774192675291447,"d":"10.77%"},1.4877424242424246,null,{"$f":"CE250-CG250","v":12.320646464646464},0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R250-CJ250,Bilans!P250-CJ250)","v":30.829454545454542},{"$f":"IF(Bilans!$F$4>=100,Bilans!R250*CJ250,BI250*Bilans!P250)","v":0},null,{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.11999999999999995},{"$f":"IF(Bilans!F250<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F250<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F250<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F250<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F250<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F250<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.66},{"$f":"CN250*Bilans!F250+CO250","v":3.742},3.6007924528301887,111.01046725214407,{"$f":"IF(CQ250=0,0,CK250/CQ250*Dane!$E$15+CL250*Dane!$E$15)","v":10.017367646344285}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R260*Bilans!F260+S260","v":14.134475},{"v":0.07450995462577079,"d":"7.45%"},{"$f":"IF(Bilans!F260>=15,0,Bilans!F260*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.0531590909090915},null,13.08131590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AA260,Bilans!P260-AA260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y260*Bilans!R260,Y260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC260*Bilans!F260+AD260","v":5.5153},5.307175471698113,0,{"$f":"IF(AF260=0,0,Z260/AF260*Dane!$E$15+AA260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ260*Bilans!F260+AK260","v":14.134475},{"v":0.07450995462577079,"d":"7.45%"},1.0531590909090915,null,13.08131590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-AS260,Bilans!P260-AS260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*AQ260,AQ260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU260*Bilans!F260+AV260","v":5.5153},5.307175471698113,0,{"$f":"IF(AX260=0,0,AR260/AX260*Dane!$E$15+AS260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB260*Bilans!F260+BC260","v":14.134475},{"v":0.07450995462577079,"d":"7.45%"},1.0531590909090915,null,13.08131590909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-BK260,Bilans!P260-BK260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*BI260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!W260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM260*Bilans!F260+BN260","v":2.497083333333333},2.4028537735849054,0,{"$f":"IF(BP260=0,0,BJ260/BP260*Dane!$E$15+BK260*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F260<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F260<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F260<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F260<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F260*BT260+BU260","v":3.917765},null,{"$f":"IF(Bilans!F260<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T260-BX260","v":0},null,{"$f":"BX260/BV260*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY260","v":2.125203148128565},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC260*Bilans!F260+CD260","v":13.93225},{"v":0.07559145801353633,"d":"7.56%"},1.0531590909090915,null,12.879090909090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R260-CJ260,Bilans!P260-CJ260)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R260*CJ260,BI260*Bilans!P260)","v":0},null,{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F260<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F260<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F260<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F260<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F260<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F260<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN260*Bilans!F260+CO260","v":4.267175},4.106149528301887,0,{"$f":"IF(CQ260=0,0,CK260/CQ260*Dane!$E$15+CL260*Dane!$E$15)","v":0}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"R277*Bilans!F277+S277","v":0},{"v":0,"d":"0.00%"},{"$f":"IF(Bilans!F277>=15,0,Bilans!F277*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":0},null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AA277,Bilans!P277-AA277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y277*Bilans!R277,Y277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"AC277*Bilans!F277+AD277","v":0},0,0,{"$f":"IF(AF277=0,0,Z277/AF277*Dane!$E$15+AA277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"AJ277*Bilans!F277+AK277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-AS277,Bilans!P277-AS277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*AQ277,AQ277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"AU277*Bilans!F277+AV277","v":0},0,0,{"$f":"IF(AX277=0,0,AR277/AX277*Dane!$E$15+AS277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":0},{"$f":"BB277*Bilans!F277+BC277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-BK277,Bilans!P277-BK277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*BI277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!W277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":0},{"$f":"BM277*Bilans!F277+BN277","v":0.922268518518518},0.8874659329140456,0,{"$f":"IF(BP277=0,0,BJ277/BP277*Dane!$E$15+BK277*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F277<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F277<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F277<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F277<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F277*BT277+BU277","v":4.363245},null,{"$f":"IF(Bilans!F277<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T277-BX277","v":0},null,{"$f":"BX277/BV277*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY277","v":1.9082234693738047},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":0},{"$f":"CC277*Bilans!F277+CD277","v":0},{"v":0,"d":"0.00%"},0,null,0,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R277-CJ277,Bilans!P277-CJ277)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R277*CJ277,BI277*Bilans!P277)","v":0},null,{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0},{"$f":"IF(Bilans!F277<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F277<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F277<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F277<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F277<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F277<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":0},{"$f":"CN277*Bilans!F277+CO277","v":0},0,0,{"$f":"IF(CQ277=0,0,CK277/CQ277*Dane!$E$15+CL277*Dane!$E$15)","v":0}]
[null,7,{"$nulls":15},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R286*Bilans!F286+S286","v":14.124529166666667},{"v":0.08323339927903742,"d":"8.32%"},{"$f":"IF(Bilans!F286>=15,0,Bilans!F286*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.1756325757575763},null,12.94889659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AA286,Bilans!P286-AA286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Y286*Bilans!R286,Y286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC286*Bilans!F286+AD286","v":5.236816666666666},5.039200943396226,117.60899459957119,{"$f":"IF(AF286=0,0,Z286/AF286*Dane!$E$15+AA286*Dane!$E$15)","v":5.418799047597377},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ286*Bilans!F286+AK286","v":14.124529166666667},{"v":0.08323339927903742,"d":"8.32%"},1.1756325757575763,null,12.94889659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-AS286,Bilans!P286-AS286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*AQ286,AQ286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU286*Bilans!F286+AV286","v":5.236816666666666},5.039200943396226,117.60899459957119,{"$f":"IF(AX286=0,0,AR286/AX286*Dane!$E$15+AS286*Dane!$E$15)","v":5.418799047597377},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB286*Bilans!F286+BC286","v":14.124529166666667},{"v":0.08323339927903742,"d":"8.32%"},1.1756325757575763,null,12.94889659090909,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-BK286,Bilans!P286-BK286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*BI286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!W286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM286*Bilans!F286+BN286","v":2.4418287037037034},2.349684224318658,54.838852896059656,{"$f":"IF(BP286=0,0,BJ286/BP286*Dane!$E$15+BK286*Dane!$E$15)","v":11.621313617426768},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F286<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F286<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F286<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F286<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F286*BT286+BU286","v":3.7772575},null,{"$f":"IF(Bilans!F286<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T286-BX286","v":0},null,{"$f":"BX286/BV286*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY286","v":2.204257059951011},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC286*Bilans!F286+CD286","v":13.923208333333333},{"v":0.08443690187002466,"d":"8.44%"},1.1756325757575763,null,12.747575757575756,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R286-CJ286,Bilans!P286-CJ286)","v":23.338818181818183},{"$f":"IF(Bilans!$F$4>=100,Bilans!R286*CJ286,BI286*Bilans!P286)","v":0},null,{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F286<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F286<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F286<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F286<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F286<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F286<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN286*Bilans!F286+CO286","v":4.1017125},3.946930896226415,92.11670256322898,{"$f":"IF(CQ286=0,0,CK286/CQ286*Dane!$E$15+CL286*Dane!$E$15)","v":6.918392541109452}]
[null,13,{"$nulls":15},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"R292*Bilans!F292+S292","v":14.143275},{"v":0.0668017453203346,"d":"6.68%"},{"$f":"IF(Bilans!F292>=15,0,Bilans!F292*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":0.9447954545454553},null,13.198479545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AA292,Bilans!P292-AA292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Y292*Bilans!R292,Y292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AC292*Bilans!F292+AD292","v":5.761699999999999},5.544277358490565,0,{"$f":"IF(AF292=0,0,Z292/AF292*Dane!$E$15+AA292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"AJ292*Bilans!F292+AK292","v":14.143275},{"v":0.0668017453203346,"d":"6.68%"},0.9447954545454553,null,13.198479545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-AS292,Bilans!P292-AS292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*AQ292,AQ292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.308},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"AU292*Bilans!F292+AV292","v":5.761699999999999},5.544277358490565,0,{"$f":"IF(AX292=0,0,AR292/AX292*Dane!$E$15+AS292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.01100000000000012},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":13.999999999999998},{"$f":"BB292*Bilans!F292+BC292","v":14.143275},{"v":0.0668017453203346,"d":"6.68%"},0.9447954545454553,null,13.198479545454544,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-BK292,Bilans!P292-BK292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*BI292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!W292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":1.75},{"$f":"BM292*Bilans!F292+BN292","v":2.545972222222222},2.449897798742138,0,{"$f":"IF(BP292=0,0,BJ292/BP292*Dane!$E$15+BK292*Dane!$E$15)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F292<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F292<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.15540000000000004},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F292<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F292<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.018},{"$f":"Bilans!F292*BT292+BU292","v":4.042085},null,{"$f":"IF(Bilans!F292<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T292-BX292","v":0},null,{"$f":"BX292/BV292*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY292","v":2.059839541134812},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.009999999999999964},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":13.81},{"$f":"CC292*Bilans!F292+CD292","v":13.94025},{"v":0.06777464210078409,"d":"6.78%"},0.9447954545454553,null,12.995454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R292-CJ292,Bilans!P292-CJ292)","v":0},{"$f":"IF(Bilans!$F$4>=100,Bilans!R292*CJ292,BI292*Bilans!P292)","v":0},null,{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.18300000000000005},{"$f":"IF(Bilans!F292<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F292<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F292<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F292<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F292<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F292<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.0299999999999994},{"$f":"CN292*Bilans!F292+CO292","v":4.413575},4.247025,0,{"$f":"IF(CQ292=0,0,CK292/CQ292*Dane!$E$15+CL292*Dane!$E$15)","v":0}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R309*Bilans!F309+S309","v":8.333518518518519},{"v":0.41258537689061453,"d":"41.26%"},{"$f":"IF(Bilans!F309>=15,0,Bilans!F309*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.438287878787879},null,4.89523063973064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AA309,Bilans!P309-AA309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Y309*Bilans!R309,Y309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC309*Bilans!F309+AD309","v":2.848796296296296},2.848796296296296,221.1877959259259,{"$f":"IF(AF309=0,0,Z309/AF309*Dane!$E$15+AA309*Dane!$E$15)","v":31.88777600557859},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ309*Bilans!F309+AK309","v":8.729407407407408},{"v":0.393874144981513,"d":"39.39%"},3.438287878787879,null,5.291119528619529,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-AS309,Bilans!P309-AS309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*AQ309,AQ309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU309*Bilans!F309+AV309","v":2.526277777777778},2.4309465408805035,188.74487729788453,{"$f":"IF(AX309=0,0,AR309/AX309*Dane!$E$15+AS309*Dane!$E$15)","v":37.3688917687654},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB309*Bilans!F309+BC309","v":8.333518518518519},{"v":0.41258537689061453,"d":"41.26%"},3.438287878787879,null,4.89523063973064,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-BK309,Bilans!P309-BK309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*BI309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!W309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM309*Bilans!F309+BN309","v":2.848796296296296},2.848796296296296,221.1877959259259,{"$f":"IF(BP309=0,0,BJ309/BP309*Dane!$E$15+BK309*Dane!$E$15)","v":31.88777600557859},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F309<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F309<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F309<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F309<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F309*BT309+BU309","v":2.38647037037037},null,{"$f":"IF(Bilans!F309<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T309-BX309","v":0},null,{"$f":"BX309/BV309*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY309","v":3.48885392209405},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC309*Bilans!F309+CD309","v":8.54425925925926},{"v":0.40240912341954843,"d":"40.24%"},3.438287878787879,null,5.105971380471381,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R309-CJ309,Bilans!P309-CJ309)","v":77.64254545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R309*CJ309,BI309*Bilans!P309)","v":0},null,{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F309<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F309<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F309<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F309<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F309<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F309<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN309*Bilans!F309+CO309","v":2.38647037037037},2.38647037037037,185.29163420740738,{"$f":"IF(CQ309=0,0,CK309/CQ309*Dane!$E$15+CL309*Dane!$E$15)","v":38.065328323234084}]
[null,6,{"$nulls":15},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R315*Bilans!F315+S315","v":10.309333333333335},{"v":0.22292538682217938,"d":"22.29%"},{"$f":"IF(Bilans!F315>=15,0,Bilans!F315*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.2982121212121216},null,8.011121212121214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AA315,Bilans!P315-AA315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Y315*Bilans!R315,Y315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC315*Bilans!F315+AD315","v":3.527333333333333},3.3942264150943395,170.6641726792453,{"$f":"IF(AF315=0,0,Z315/AF315*Dane!$E$15+AA315*Dane!$E$15)","v":17.33191711886899},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ315*Bilans!F315+AK315","v":12.886},{"v":0.17834953602453218,"d":"17.83%"},2.2982121212121216,null,10.587787878787879,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-AS315,Bilans!P315-AS315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*AQ315,AQ315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU315*Bilans!F315+AV315","v":3.2937333333333334},3.1694415094339625,159.36182414271013,{"$f":"IF(AX315=0,0,AR315/AX315*Dane!$E$15+AS315*Dane!$E$15)","v":18.561141050871516},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB315*Bilans!F315+BC315","v":10.309333333333335},{"v":0.22292538682217938,"d":"22.29%"},2.2982121212121216,null,8.011121212121214,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-BK315,Bilans!P315-BK315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*BI315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!W315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM315*Bilans!F315+BN315","v":3.0453703703703696},2.93045073375262,147.345194129979,{"$f":"IF(BP315=0,0,BJ315/BP315*Dane!$E$15+BK315*Dane!$E$15)","v":20.07488139333348},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F315<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F315<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F315<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F315<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F315*BT315+BU315","v":3.08008},null,{"$f":"IF(Bilans!F315<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T315-BX315","v":0},null,{"$f":"BX315/BV315*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY315","v":2.703191641654732},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC315*Bilans!F315+CD315","v":12.575666666666667},{"v":0.1827507186798941,"d":"18.28%"},2.2982121212121216,null,10.277454545454546,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R315-CJ315,Bilans!P315-CJ315)","v":50.280727272727276},{"$f":"IF(Bilans!$F$4>=100,Bilans!R315*CJ315,BI315*Bilans!P315)","v":0},null,{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F315<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F315<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F315<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F315<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F315<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F315<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN315*Bilans!F315+CO315","v":3.08008},2.963850566037736,149.02456198806178,{"$f":"IF(CQ315=0,0,CK315/CQ315*Dane!$E$15+CL315*Dane!$E$15)","v":19.848656198526406}]
[null,16,{"$nulls":15},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R325*Bilans!F325+S325","v":11.992333333333335},{"v":0.1700382441307199,"d":"17.00%"},{"$f":"IF(Bilans!F325>=15,0,Bilans!F325*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.0391553030303036},null,9.95317803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AA325,Bilans!P325-AA325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Y325*Bilans!R325,Y325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC325*Bilans!F325+AD325","v":3.948083333333333},3.7990990566037732,167.40108322169814,{"$f":"IF(AF325=0,0,Z325/AF325*Dane!$E$15+AA325*Dane!$E$15)","v":13.570095090027104},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ325*Bilans!F325+AK325","v":13.23025},{"v":0.15412825177379896,"d":"15.41%"},2.0391553030303036,null,11.191094696969696,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-AS325,Bilans!P325-AS325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*AQ325,AQ325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU325*Bilans!F325+AV325","v":3.393183333333333},3.2651386792452826,143.87299294674102,{"$f":"IF(AX325=0,0,AR325/AX325*Dane!$E$15+AS325*Dane!$E$15)","v":15.789263648201887},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB325*Bilans!F325+BC325","v":11.992333333333335},{"v":0.1700382441307199,"d":"17.00%"},2.0391553030303036,null,9.95317803030303,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-BK325,Bilans!P325-BK325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*BI325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!W325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM325*Bilans!F325+BN325","v":3.1622453703703695},3.042915356394129,134.0810858634696,{"$f":"IF(BP325=0,0,BJ325/BP325*Dane!$E$15+BK325*Dane!$E$15)","v":16.942349495924653},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F325<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F325<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F325<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F325<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F325*BT325+BU325","v":3.17647},null,{"$f":"IF(Bilans!F325<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T325-BX325","v":0},null,{"$f":"BX325/BV325*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY325","v":2.621163276098281},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC325*Bilans!F325+CD325","v":12.900791666666667},{"v":0.1580643541666606,"d":"15.81%"},2.0391553030303036,null,10.861636363636363,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R325-CJ325,Bilans!P325-CJ325)","v":44.06336363636365},{"$f":"IF(Bilans!$F$4>=100,Bilans!R325*CJ325,BI325*Bilans!P325)","v":0},null,{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F325<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F325<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F325<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F325<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F325<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F325<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN325*Bilans!F325+CO325","v":3.17647},3.05660320754717,134.68421862622645,{"$f":"IF(CQ325=0,0,CK325/CQ325*Dane!$E$15+CL325*Dane!$E$15)","v":16.866479537563553}]
[null,2,{"$nulls":15},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.07999999999999996},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.66},{"$f":"R342*Bilans!F342+S342","v":8.036666666666667},{"v":0.46841653783793974,"d":"46.84%"},{"$f":"IF(Bilans!F342>=15,0,Bilans!F342*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.764507575757576},null,4.272159090909091,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AA342,Bilans!P342-AA342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Y342*Bilans!R342,Y342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.015000000000000013},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.855},{"$f":"AC342*Bilans!F342+AD342","v":2.7381249999999997},2.7381249999999997,234.0325221590909,{"$f":"IF(AF342=0,0,Z342/AF342*Dane!$E$15+AA342*Dane!$E$15)","v":36.52208254653358},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08999999999999997},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.33},{"$f":"AJ342*Bilans!F342+AK342","v":7.62875},{"v":0.49346322474292326,"d":"49.35%"},3.764507575757576,null,3.8642424242424243,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-AS342,Bilans!P342-AS342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*AQ342,AQ342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.2862500000000003},{"$f":"AU342*Bilans!F342+AV342","v":2.2414479166666665},2.2414479166666665,191.58062879734848,{"$f":"IF(AX342=0,0,AR342/AX342*Dane!$E$15+AS342*Dane!$E$15)","v":44.61492347386045},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.08875},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":8.48125},{"$f":"BB342*Bilans!F342+BC342","v":7.789739583333333},{"v":0.4832648813847373,"d":"48.33%"},3.764507575757576,null,4.025232007575757,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-BK342,Bilans!P342-BK342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*BI342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!W342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.4312500000000004},{"$f":"BM342*Bilans!F342+BN342","v":1.9550925925925933},1.9550925925925933,167.10531860269364,{"$f":"IF(BP342=0,0,BJ342/BP342*Dane!$E$15+BK342*Dane!$E$15)","v":51.14950956881146},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F342<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F342<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.005750000000000033},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F342<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F342<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.2862500000000003},{"$f":"Bilans!F342*BT342+BU342","v":2.2414479166666665},null,{"$f":"IF(Bilans!F342<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":6.069767441860465},{"$f":"Bilans!T342-BX342","v":1.0465116279069768},null,{"$f":"BX342/BV342*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY342","v":4.392740230226927},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.32},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":7.9399999999999995},{"$f":"CC342*Bilans!F342+CD342","v":5.446666666666667},{"v":0.6911580616445977,"d":"69.12%"},3.764507575757576,null,1.6821590909090913,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R342-CJ342,Bilans!P342-CJ342)","v":85.47181818181818},{"$f":"IF(Bilans!$F$4>=100,Bilans!R342*CJ342,BI342*Bilans!P342)","v":0},null,{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.020625000000000004},{"$f":"IF(Bilans!F342<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F342<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F342<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F342<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F342<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F342<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":1.709375},{"$f":"CN342*Bilans!F342+CO342","v":1.5486718750000001},1.3441303066037735,114.88526117870926,{"$f":"IF(CQ342=0,0,CK342/CQ342*Dane!$E$15+CL342*Dane!$E$15)","v":74.3990569823571}]
[null,12,{"$nulls":15},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R352*Bilans!F352+S352","v":9.132175925925926},{"v":0.2944902882977964,"d":"29.45%"},{"$f":"IF(Bilans!F352>=15,0,Bilans!F352*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.6893371212121218},null,6.442838804713805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AA352,Bilans!P352-AA352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Y352*Bilans!R352,Y352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC352*Bilans!F352+AD352","v":3.1866898148148146},3.066437368972746,182.9673486307652,{"$f":"IF(AF352=0,0,Z352/AF352*Dane!$E$15+AA352*Dane!$E$15)","v":22.766237333090423},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ352*Bilans!F352+AK352","v":11.70287037037037},{"v":0.22980149622276044,"d":"22.98%"},2.6893371212121218,null,9.013533249158248,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-AS352,Bilans!P352-AS352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*AQ352,AQ352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU352*Bilans!F352+AV352","v":3.0607638888888893},2.9452633647798745,175.73717119604063,{"$f":"IF(AX352=0,0,AR352/AX352*Dane!$E$15+AS352*Dane!$E$15)","v":23.702885705879318},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB352*Bilans!F352+BC352","v":9.132175925925926},{"v":0.2944902882977964,"d":"29.45%"},2.6893371212121218,null,6.442838804713805,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-BK352,Bilans!P352-BK352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*BI352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!W352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM352*Bilans!F352+BN352","v":3.1866898148148146},3.066437368972746,182.9673486307652,{"$f":"IF(BP352=0,0,BJ352/BP352*Dane!$E$15+BK352*Dane!$E$15)","v":22.766237333090423},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F352<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F352<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F352<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F352<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F352*BT352+BU352","v":2.8668935185185185},null,{"$f":"IF(Bilans!F352<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T352-BX352","v":0},null,{"$f":"BX352/BV352*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY352","v":2.9042050072129757},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC352*Bilans!F352+CD352","v":11.431712962962964},{"v":0.23525233094333026,"d":"23.53%"},2.6893371212121218,null,8.742375841750842,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R352-CJ352,Bilans!P352-CJ352)","v":59.66772727272728},{"$f":"IF(Bilans!$F$4>=100,Bilans!R352*CJ352,BI352*Bilans!P352)","v":0},null,{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F352<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F352<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F352<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F352<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F352<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F352<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN352*Bilans!F352+CO352","v":2.8668935185185185},2.758708857442348,164.6058877307271,{"$f":"IF(CQ352=0,0,CK352/CQ352*Dane!$E$15+CL352*Dane!$E$15)","v":25.305766036440048}]
[null,18,{"$nulls":15},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R358*Bilans!F358+S358","v":8.273935185185184},{"v":0.42230967497114535,"d":"42.23%"},{"$f":"IF(Bilans!F358>=15,0,Bilans!F358*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.4941628787878787},null,4.779772306397305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AA358,Bilans!P358-AA358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Y358*Bilans!R358,Y358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC358*Bilans!F358+AD358","v":2.823587962962963},2.823587962962963,223.01698821759263,{"$f":"IF(AF358=0,0,Z358/AF358*Dane!$E$15+AA358*Dane!$E$15)","v":32.72812796837608},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ358*Bilans!F358+AK358","v":8.507574074074075},{"v":0.41071201359691567,"d":"41.07%"},3.4941628787878787,null,5.013411195286196,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-AS358,Bilans!P358-AS358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*AQ358,AQ358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU358*Bilans!F358+AV358","v":2.486402777777778},2.486402777777778,196.38490681691925,{"$f":"IF(AX358=0,0,AR358/AX358*Dane!$E$15+AS358*Dane!$E$15)","v":37.1664434289324},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB358*Bilans!F358+BC358","v":8.273935185185184},{"v":0.42230967497114535,"d":"42.23%"},3.4941628787878787,null,4.779772306397305,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-BK358,Bilans!P358-BK358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*BI358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!W358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM358*Bilans!F358+BN358","v":2.823587962962963},2.823587962962963,223.01698821759263,{"$f":"IF(BP358=0,0,BJ358/BP358*Dane!$E$15+BK358*Dane!$E$15)","v":32.72812796837608},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F358<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F358<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F358<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F358<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F358*BT358+BU358","v":2.3506287037037037},null,{"$f":"IF(Bilans!F358<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T358-BX358","v":0},null,{"$f":"BX358/BV358*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY358","v":3.54205089834443},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC358*Bilans!F358+CD358","v":8.328842592592594},{"v":0.4195256231514659,"d":"41.95%"},3.4941628787878787,null,4.834679713804714,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R358-CJ358,Bilans!P358-CJ358)","v":78.98354545454546},{"$f":"IF(Bilans!$F$4>=100,Bilans!R358*CJ358,BI358*Bilans!P358)","v":0},null,{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F358<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F358<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F358<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F358<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F358<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F358<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN358*Bilans!F358+CO358","v":2.3506287037037037},2.3506287037037037,185.66098906574075,{"$f":"IF(CQ358=0,0,CK358/CQ358*Dane!$E$15+CL358*Dane!$E$15)","v":39.31320503157888}]
[null,29,{"$nulls":15},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R369*Bilans!F369+S369","v":8.521296296296295},{"v":0.3828287218594728,"d":"38.28%"},{"$f":"IF(Bilans!F369>=15,0,Bilans!F369*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":3.26219696969697},null,5.259099326599325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AA369,Bilans!P369-AA369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Y369*Bilans!R369,Y369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC369*Bilans!F369+AD369","v":2.9282407407407405},2.8177410901467503,206.86830450733757,{"$f":"IF(AF369=0,0,Z369/AF369*Dane!$E$15+AA369*Dane!$E$15)","v":30.484399633066314},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ369*Bilans!F369+AK369","v":9.42851851851852},{"v":0.3459925292918183,"d":"34.60%"},3.26219696969697,null,6.166321548821549,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-AS369,Bilans!P369-AS369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*AQ369,AQ369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU369*Bilans!F369+AV369","v":2.6519444444444447},2.5518710691823903,187.34909436821047,{"$f":"IF(AX369=0,0,AR369/AX369*Dane!$E$15+AS369*Dane!$E$15)","v":33.66045663195147},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB369*Bilans!F369+BC369","v":8.521296296296295},{"v":0.3828287218594728,"d":"38.28%"},3.26219696969697,null,5.259099326599325,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-BK369,Bilans!P369-BK369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*BI369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!W369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM369*Bilans!F369+BN369","v":2.9282407407407405},2.8177410901467503,206.86830450733757,{"$f":"IF(BP369=0,0,BJ369/BP369*Dane!$E$15+BK369*Dane!$E$15)","v":30.484399633066314},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F369<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F369<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F369<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F369<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F369*BT369+BU369","v":2.4994259259259257},null,{"$f":"IF(Bilans!F369<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T369-BX369","v":0},null,{"$f":"BX369/BV369*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY369","v":3.331183543094392},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC369*Bilans!F369+CD369","v":9.223148148148148},{"v":0.35369668981756125,"d":"35.37%"},3.26219696969697,null,5.960951178451178,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R369-CJ369,Bilans!P369-CJ369)","v":73.41636363636366},{"$f":"IF(Bilans!$F$4>=100,Bilans!R369*CJ369,BI369*Bilans!P369)","v":0},null,{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F369<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F369<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F369<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F369<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F369<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F369<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN369*Bilans!F369+CO369","v":2.4994259259259257},2.405107966457023,176.57428105012391,{"$f":"IF(CQ369=0,0,CK369/CQ369*Dane!$E$15+CL369*Dane!$E$15)","v":35.71446548450837}]
[null,30,{"$nulls":15},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"R370*Bilans!F370+S370","v":13.352666666666668},{"v":0.1370336875167371,"d":"13.70%"},{"$f":"IF(Bilans!F370>=15,0,Bilans!F370*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":1.829765151515152},null,11.522901515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AA370,Bilans!P370-AA370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Y370*Bilans!R370,Y370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.2200000000000001},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"AC370*Bilans!F370+AD370","v":4.288166666666667},4.126349056603774,161.08441447169815,{"$f":"IF(AF370=0,0,Z370/AF370*Dane!$E$15+AA370*Dane!$E$15)","v":11.06897632106595},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.18000000000000008},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":12.34},{"$f":"AJ370*Bilans!F370+AK370","v":13.5085},{"v":0.13545287422846,"d":"13.55%"},1.829765151515152,null,11.678734848484847,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-AS370,Bilans!P370-AS370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*AQ370,AQ370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.051999999999999956},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.136},{"$f":"AU370*Bilans!F370+AV370","v":3.4735666666666667},3.342488679245283,130.48407306037737,{"$f":"IF(AX370=0,0,AR370/AX370*Dane!$E$15+AS370*Dane!$E$15)","v":13.664806191748438},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.8800000000000001},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":7.640000000000001},{"$f":"BB370*Bilans!F370+BC370","v":13.352666666666668},{"v":0.1370336875167371,"d":"13.70%"},1.829765151515152,null,11.522901515151515,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-BK370,Bilans!P370-BK370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*BI370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!W370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":2.8599999999999994},{"$f":"BM370*Bilans!F370+BN370","v":3.256712962962962},3.133818134171907,122.33799232180293,{"$f":"IF(BP370=0,0,BJ370/BP370*Dane!$E$15+BK370*Dane!$E$15)","v":14.574700268006843},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F370<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F370<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F370<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F370<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.9272},{"$f":"Bilans!F370*BT370+BU370","v":3.2543800000000003},null,{"$f":"IF(Bilans!F370<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T370-BX370","v":0},null,{"$f":"BX370/BV370*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY370","v":2.5584125122536108},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.16999999999999993},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":12.06},{"$f":"CC370*Bilans!F370+CD370","v":13.163583333333333},{"v":0.13900205629281429,"d":"13.90%"},1.829765151515152,null,11.333818181818181,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R370-CJ370,Bilans!P370-CJ370)","v":39.038000000000004},{"$f":"IF(Bilans!$F$4>=100,Bilans!R370*CJ370,BI370*Bilans!P370)","v":0},null,{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.05040000000000004},{"$f":"IF(Bilans!F370<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F370<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F370<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F370<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F370<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F370<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.9272},{"$f":"CN370*Bilans!F370+CO370","v":3.2543800000000003},3.13157320754717,122.25035487622644,{"$f":"IF(CQ370=0,0,CK370/CQ370*Dane!$E$15+CL370*Dane!$E$15)","v":14.585148413558848}]
[null,31,{"$nulls":15},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$5,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$5,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$6,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$6,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"R371*Bilans!F371+S371","v":9.342824074074073},{"v":0.26670728493527734,"d":"26.67%"},{"$f":"IF(Bilans!F371>=15,0,Bilans!F371*'AWH-P014T'!$C$39+'AWH-P014T'!$C$40)","v":2.4917992424242428},null,6.851024831649831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AA371,Bilans!P371-AA371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Y371*Bilans!R371,Y371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$10,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$10,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$11,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$11,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"AC371*Bilans!F371+AD371","v":3.275810185185185},3.1521947064989515,173.14002551755763,{"$f":"IF(AF371=0,0,Z371/AF371*Dane!$E$15+AA371*Dane!$E$15)","v":20.387185201546068},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$27,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$27,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$16,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$16,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.5377777777777777},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$28,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$28,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$17,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$17,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":11.624444444444444},{"$f":"AJ371*Bilans!F371+AK371","v":12.48712962962963},{"v":0.199549401370165,"d":"19.95%"},2.4917992424242428,null,9.995330387205387,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-AS371,Bilans!P371-AS371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*AQ371,AQ371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$21,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$21,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.09666666666666668},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$22,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$22,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.046666666666667},{"$f":"AU371*Bilans!F371+AV371","v":3.2017361111111113},3.0809158805031447,169.22490640187252,{"$f":"IF(AX371=0,0,AR371/AX371*Dane!$E$15+AS371*Dane!$E$15)","v":20.85885488773301},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$16,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$16,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$5,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$5,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$5,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$5,0))))))","v":0.14444444444444451},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$17,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$17,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$6,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$6,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$6,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$6,0))))))","v":9.11111111111111},{"$f":"BB371*Bilans!F371+BC371","v":9.342824074074073},{"v":0.26670728493527734,"d":"26.67%"},2.4917992424242428,null,6.851024831649831,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-BK371,Bilans!P371-BK371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*BI371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!W371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$21,IF(Bilans!W371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$21,IF(Bilans!W371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$10,IF(Bilans!W371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$10,IF(Bilans!W371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$10,IF(Bilans!W371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$10,0))))))","v":0.06111111111111109},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$22,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$22,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$11,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$11,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$11,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$11,0))))))","v":3.1777777777777776},{"$f":"BM371*Bilans!F371+BN371","v":3.275810185185185},3.1521947064989515,173.14002551755763,{"$f":"IF(BP371=0,0,BJ371/BP371*Dane!$E$15+BK371*Dane!$E$15)","v":20.387185201546068},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$32,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$32,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$32,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$32,IF(Bilans!F371<='AWH-P014T'!$V$3,'AWH-P014T'!$S$32,IF(Bilans!F371<='AWH-P014T'!$W$3,'AWH-P014T'!$V$32,'AWH-P014T'!$V$32))))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$N$33,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$O$33,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$33,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$33,IF(Bilans!F371<='AWH-P014T'!$V$3,'AWH-P014T'!$S$33,IF(Bilans!F371<='AWH-P014T'!$W$3,'AWH-P014T'!$V$33,'AWH-P014T'!$V$33))))))))","v":2.854222222222222},{"$f":"Bilans!F371*BT371+BU371","v":2.993606481481481},null,{"$f":"IF(Bilans!F371<-7,IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-15)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-15)*1/860),IF(Dane!$E$7>49,Dane!$E$4*Dane!$G$4*(49-10)*1/860,Dane!$E$4*Dane!$G$4*(Dane!$E$7-10)*1/860))","v":7.116279069767442},{"$f":"Bilans!T371-BX371","v":0},null,{"$f":"BX371/BV371*Dane!$E$15+Dane!$E$15*'Bilans-AWH-P014'!BY371","v":2.781276217543295},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$57,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$57,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$27,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$27,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$16,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$16,0))))))","v":0.5222222222222223},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$58,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$58,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$28,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$28,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$17,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$17,0))))))","v":11.355555555555556},{"$f":"CC371*Bilans!F371+CD371","v":12.193287037037038},{"v":0.2043582862320404,"d":"20.44%"},2.4917992424242428,null,9.701487794612795,0,{"$f":"IF(Bilans!$F$4>=100,Bilans!R371-CJ371,Bilans!P371-CJ371)","v":54.926818181818184},{"$f":"IF(Bilans!$F$4>=100,Bilans!R371*CJ371,BI371*Bilans!P371)","v":0},null,{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$62,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$62,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$32,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$32,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$21,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$21,0))))))","v":0.08688888888888889},{"$f":"IF(Bilans!F371<='AWH-P014T'!$O$3,'AWH-P014T'!$D$63,IF(Bilans!F371<='AWH-P014T'!$P$3,'AWH-P014T'!$E$63,IF(Bilans!F371<='AWH-P014T'!$Q$3,'AWH-P014T'!$P$33,IF(Bilans!F371<='AWH-P014T'!$R$3,'AWH-P014T'!$Q$33,IF(Bilans!F371<='AWH-P014T'!$S$3,'AWH-P014T'!$R$22,IF(Bilans!F371<='AWH-P014T'!$U$3,'AWH-P014T'!$S$22,0))))))","v":2.854222222222222},{"$f":"CN371*Bilans!F371+CO371","v":2.993606481481481},2.880640199161425,158.22440046657613,{"$f":"IF(CQ371=0,0,CK371/CQ371*Dane!$E$15+CL371*Dane!$E$15)","v":22.309060774558063}]
[]
[{"$nulls":10},"kWh/rok",null,"kWh/rok",null,"kWh/rok",null,"kWh/rok",{"$nulls":8},{"$f":"SUM(Z7:Z372)","v":12167.646773286706},{"$f":"SUM(AA7:AA372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AE7:AE371)","v":3.519659800600901},{"$f":"SUM(AF7:AF372)/229","v":3.3982807850050945},{"$f":"SUM(AG7:AG372)/Z373","v":3.1947387904819977},{"$f":"SUM(AH7:AH372)","v":4569.701792297408},"PLN",{"$nulls":8},{"$f":"SUM(AR7:AR372)","v":12167.646773286706},{"$f":"SUM(AS7:AS372)","v":0},"kWh/rok",null,"SCOP",{"$f":"AVERAGE(AW7:AW371)","v":3.1881159429235244},{"$f":"SUM(AX7:AX372)/229","v":3.074452917345349},{"$f":"SUM(AY7:AY372)/AR373","v":2.8675667381866012},{"$f":"SUM(AZ7:AZ372)","v":5104.124411478104},"PLN",{"$nulls":8},{"$f":"SUM(BJ7:BJ372)","v":12167.646773286706},{"$f":"SUM(BK7:BK372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(BO7:BO372)/229","v":2.953042301005237},{"$f":"SUM(BP7:BP372)/229","v":2.8509676670599684},{"$f":"SUM(BQ7:BQ372)/BJ373","v":2.84708781691086},{"$f":"SUM(BR7:BR372)","v":5161.336283779567},{"$nulls":5},{"$f":"SUM(BX7:BX372)","v":2579.6511627907066},{"$f":"SUM(BY7:BY372)","v":17.790697674418606},null,{"$f":"SUM(CA7:CA372)","v":961.9870711782931},"PLN",{"$nulls":8},{"$f":"SUM(CK7:CK372)","v":12167.541765542774},{"$f":"SUM(CL7:CL372)","v":0},"kWh/rok",null,"SCOP",{"$f":"SUM(CP7:CP372)/229","v":2.883017220108798},{"$f":"SUM(CQ7:CQ372)/229","v":2.760530946038147},{"$f":"SUM(CR7:CR372)/CK373","v":2.5817344277202827},{"$f":"SUM(CS7:CS372)","v":6034.417805808326}]
[{"$nulls":29},"CO 35",{"$nulls":17},"CO 55",{"$nulls":17},"CO 55",{"$nulls":5},"SCOP cwu",null,{"$f":"AVERAGE(BV7:BV371)","v":3.3366724013516817},{"$nulls":18},"CO 55"]
[{"$nulls":66},{"$f":"COUNT(BO7:BO371)","v":229}]

{"sheet":"D08","index":68,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.33},{"$f":"E7*Dane!$E$26","v":5.23},{"$f":"F7*Dane!$E$26","v":6.67},{"$f":"G7*Dane!$E$26","v":6.99},{"$f":"H7*Dane!$E$26","v":7.54},{"$f":"I7*Dane!$E$26","v":8.1},{"$f":"S5*T3+S6","v":8.57},{"$f":"$S$5*U3+$S$6","v":9.274999999999999},{"$f":"J7*Dane!$E$26","v":10.45},{"$f":"K7*Dane!$E$26","v":11.87}]
[null,"Q",null,4.33,5.23,6.67,4.04,5.62,5.85,7.18,8.8,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.18000000000000008},{"$f":"(P4-O4)/(P3-O3)","v":0.17999999999999994},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03555555555555559},{"$f":"(R4-Q4)/(R3-Q3)","v":0.10999999999999996},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666654},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.23499999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.142}]
[null,"COP",null,2.08,2.36,2.89,3.96,4.71,5.13,6.53,8.38,null,"b=",{"$f":"N4-N5*$N$3","v":7.9300000000000015},{"$f":"O4-O5*O3","v":7.93},{"$f":"P4-P5*P3","v":6.918888888888889},{"$f":"Q4-Q5*Q3","v":6.7700000000000005},{"$f":"R4-R5*R3","v":6.233333333333334},{"$f":"S4-S5*$S$3","v":5.75},null,null,{"$f":"V4-V5*V3","v":7.609999999999999}]
[{"$nulls":3},4.33,5.23,6.67,6.99,7.54,8.1,10.45,11.87,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.33},5.23,6.67,6.99,7.54,8.1,{"$f":"T4","v":8.57},{"$f":"U4","v":9.274999999999999},{"$f":"V5*V3+V6","v":10.45},{"$f":"W4","v":11.87}]
[null,"Q",null,4.62,5.17,6.49,{"$f":"(G7+G12)/2","v":6.855},7.06,8.81,10.13,11.46,null,"COP",{"$f":"D6","v":2.08},2.36,2.89,3.96,4.71,5.13,{"$f":"T3*S10+S11","v":5.41},{"$f":"U3*S10+S11","v":5.83},{"$f":"J6","v":6.53},{"$f":"K6","v":8.38}]
[null,"COP",null,1.85,1.99,2.39,2.89,3.58,3.84,4.85,6.15,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.05599999999999996},{"$f":"(P9-O9)/(P3-O3)","v":0.06625000000000003},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.15},{"$f":"(S9-R9)/(S3-R3)","v":0.13999999999999999},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.14000000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.18500000000000005}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.1999999999999993},{"$f":"O9-O10*O3","v":3.3537500000000002},{"$f":"P9-P10*P3","v":3.7222222222222223},{"$f":"Q9-Q10*Q3","v":3.66},{"$f":"R9-R10*R3","v":3.73},{"$f":"S9-S10*$S$3","v":3.7299999999999995},null,null,{"$f":"V9-V10*V3","v":2.829999999999999}]
[null,"Q",null,5.27,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9220000000000002,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.282,"d":"2.28"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.626,"d":"2.63"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.248,"d":"3.25"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.4799999999999995,"d":"3.48"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.374,"d":"4.37"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.542,"d":"5.54"}},null,"COP=",{"$f":"N10*N3+N11","v":2.08},{"$f":"O10*O3+O11","v":2.36},2.89,3.96,4.71,5.13,{"$f":"T9","v":5.41},{"$f":"U9","v":5.83},6.53,{"$f":"W9","v":8.38}]
[null,"Qmax",null,3.69,5.27,6.64,6.72,6.82,8.42,9.78,11.01,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.82,1.82,2.12,2.23,2.75,2.94,3.66,4.63,null,"Q",{"$f":"D9*Dane!$E$26","v":4.62},{"$f":"E9*Dane!$E$26","v":5.17},{"$f":"F9*Dane!$E$26","v":6.49},{"$f":"G9*Dane!$E$26","v":6.855},{"$f":"H9*Dane!$E$26","v":7.06},{"$f":"I9*Dane!$E$26","v":8.81},{"$f":"S16*T14+S17","v":9.074000000000002},{"$f":"$S$16*U14+$S$17","v":9.47},{"$f":"J9*Dane!$E$26","v":10.13},{"$f":"K9*Dane!$E$26","v":11.46}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.10999999999999996},{"$f":"(P15-O15)/(P3-O3)","v":0.16500000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":0.04055555555555558},{"$f":"(R15-Q15)/(R3-Q3)","v":0.040999999999999835},{"$f":"(S15-R15)/(S3-R3)","v":0.5833333333333336},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.13200000000000003},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.133}]
[null,"Napełnienie",{"$nulls":3},2.39,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.819999999999999},{"$f":"O15-O16*O3","v":7.6450000000000005},{"$f":"P15-P16*P3","v":6.773888888888889},{"$f":"Q15-Q16*Q3","v":6.773000000000001},{"$f":"R15-R16*R3","v":2.976666666666665},{"$f":"S15-S16*$S$3","v":7.49},null,null,{"$f":"V15-V16*V14","v":7.470000000000001}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},55,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.62},{"$f":"O16*O14+O17","v":5.17},6.49,6.855,7.06,8.81,{"$f":"T15","v":9.074000000000002},{"$f":"U15","v":9.47},10.13,{"$f":"W15","v":11.46}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.85},1.99,2.39,2.89,3.58,3.84,{"$f":"T14*S21+S22","v":4.042},{"$f":"U14*S21+S22","v":4.345},{"$f":"J10","v":4.85},{"$f":"K10","v":6.15}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02799999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.05000000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.05555555555555555},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.0866666666666666},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.10099999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13000000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4099999999999997},{"$f":"O20-O21*O14","v":2.74},{"$f":"P20-P21*P14","v":2.778888888888889},{"$f":"Q20-Q21*Q14","v":2.6140000000000003},{"$f":"R20-R21*R14","v":2.9733333333333336},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.2499999999999982}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,89 | 3,96 | 4,71"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.85},{"$f":"O21*O14+O22","v":1.99},2.39,2.89,3.58,3.84,{"$f":"T20","v":4.042},{"$f":"U20","v":4.345},4.85,{"$f":"W20","v":6.15}]
[null,34363,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":13.33},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.69},{"$f":"E14*Dane!$E$26","v":5.27},{"$f":"F14*Dane!$E$26","v":6.64},{"$f":"G14*Dane!$E$26","v":6.72},{"$f":"H14*Dane!$E$26","v":6.82},{"$f":"I14*Dane!$E$26","v":8.42},{"$f":"S27*T25+S28","v":8.692},{"$f":"S27*U25+S28","v":9.1},{"$f":"J14*Dane!$E$26","v":9.78},{"$f":"K14*Dane!$E$26","v":11.01}]
[null,{"$f":"D14+9","v":12.69},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.31599999999999995},{"$f":"(P26-O26)/(P3-O3)","v":0.17125},{"$f":"(Q26-P26)/(Q3-P3)","v":0.008888888888888898},{"$f":"(R26-Q26)/(R3-Q3)","v":0.020000000000000108},{"$f":"(S26-R26)/(S3-R3)","v":0.5333333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.13599999999999995},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12300000000000004}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.33},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":10.009999999999998},7.838749999999999,6.702222222222222,6.68,3.086666666666668,7.0600000000000005,null,null,{"$f":"V26-V27*V25","v":7.3199999999999985}]
[null,{"$f":"D9+9","v":{"v":13.620000000000001,"d":"13.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6899999999999995},{"$f":"O27*O25+O28","v":5.27},6.64,6.72,6.82,8.42,{"$f":"T26","v":8.692},{"$f":"U26","v":9.1},9.78,{"$f":"W26","v":11.01}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.838,"d":"1.84"}},{"v":1.9220000000000002,"d":"1.92"},{"v":2.282,"d":"2.28"},{"v":2.626,"d":"2.63"},{"v":3.248,"d":"3.25"},{"v":3.4799999999999995,"d":"3.48"},{"$f":"T25*S32+S33","v":3.6587999999999994},{"$f":"U25*S32+S33","v":3.9269999999999996},{"$f":"J13","v":4.374},{"$f":"K13","v":5.542}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.016800000000000016},{"$f":"(P31-O31)/(P25-O25)","v":0.044999999999999984},{"$f":"(Q31-P31)/(Q25-P25)","v":0.038222222222222206},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12440000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.0773333333333331},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08940000000000001},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11680000000000001}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1740000000000004},{"$f":"O31-O32*O25","v":2.597},{"$f":"P31-P32*P25","v":2.5495555555555556},{"$f":"Q31-Q32*Q25","v":2.3771999999999998},{"$f":"R31-R32*R25","v":2.7066666666666688},{"$f":"S31-S32*$S$3","v":2.5859999999999994},null,null,{"$f":"V31-V32*V25","v":2.0379999999999994}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.838},{"$f":"O32*O25+O33","v":1.9220000000000002},2.282,2.626,3.248,3.4799999999999995,{"$f":"T31","v":3.6587999999999994},{"$f":"U31","v":3.9269999999999996},4.374,{"$f":"W31","v":5.542}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-16.550432276657062},-16.550432276657062,-24.617247489663317,-16.544444444444448,-10.940733772342433,-8.208588957055216,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.208588957055216},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.208588957055216},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-17.663826998689387},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-17.663826998689387}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-16.550432276657062},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-16.550432276657062},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-16.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E10","index":69,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E10"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.23},{"$f":"E7*Dane!$E$26","v":5.87},{"$f":"F7*Dane!$E$26","v":7.53},{"$f":"G7*Dane!$E$26","v":7.1},{"$f":"H7*Dane!$E$26","v":10.4},{"$f":"I7*Dane!$E$26","v":12.83},{"$f":"S5*T3+S6","v":13.548},{"$f":"$S$5*U3+$S$6","v":14.625},{"$f":"J7*Dane!$E$26","v":16.42},{"$f":"K7*Dane!$E$26","v":16.05}]
[null,"Q",null,5.23,5.87,7.53,5.29,8.32,9.18,10.89,12.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.12799999999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.20750000000000002},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.04777777777777784},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6600000000000001},{"$f":"(S4-R4)/(S3-R3)","v":0.8099999999999999},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.35900000000000015},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.0370000000000001}]
[null,"COP",null,2.21,2.39,2.91,4,4.9,5.43,6.85,8.24,null,"b=",{"$f":"N4-N5*$N$3","v":7.789999999999999},{"$f":"O4-O5*O3","v":8.9825},{"$f":"P4-P5*P3","v":7.195555555555555},{"$f":"Q4-Q5*Q3","v":5.779999999999999},{"$f":"R4-R5*R3","v":4.73},{"$f":"S4-S5*$S$3","v":9.239999999999998},null,null,{"$f":"V4-V5*V3","v":17.160000000000004}]
[{"$nulls":3},5.23,5.87,7.53,7.1,10.4,12.83,16.42,16.05,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.23},5.869999999999999,7.53,7.1,10.4,12.83,{"$f":"T4","v":13.548},{"$f":"U4","v":14.625},{"$f":"V5*V3+V6","v":16.42},{"$f":"W4","v":16.05}]
[null,"Q",null,5.43,5.9,6.08,6.69,7.13,10.15,12.33,16.29,null,"COP",{"$f":"D6","v":2.21},2.39,2.91,4,4.9,5.43,{"$f":"T3*S10+S11","v":5.7139999999999995},{"$f":"U3*S10+S11","v":6.14},{"$f":"J6","v":6.85},{"$f":"K6","v":8.24}]
[null,"COP",null,2.07,2.08,2.32,3.04,3.73,4.1,5.56,6.34,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.03600000000000003},{"$f":"(P9-O9)/(P3-O3)","v":0.065},{"$f":"(Q9-P9)/(Q3-P3)","v":0.1211111111111111},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.17666666666666644},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.142},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.13900000000000007}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.9300000000000006},{"$f":"O9-O10*O3","v":3.365},{"$f":"P9-P10*P3","v":3.757777777777778},{"$f":"Q9-Q10*Q3","v":3.6399999999999997},{"$f":"R9-R10*R3","v":3.6633333333333353},{"$f":"S9-S10*$S$3","v":4.01},null,null,{"$f":"V9-V10*V3","v":4.0699999999999985}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E9*45/55","v":4.827272727272727},6.93,7.04,10.55,11.49,15.13,18.44,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.919454545454545,"d":"1.92"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9287272727272728,"d":"1.93"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.1879999999999997,"d":"2.19"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.7479999999999998,"d":"2.75"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4059999999999997,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.7399999999999998,"d":"3.74"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.032,"d":"5.03"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.784,"d":"5.78"}},null,"COP=",{"$f":"N10*N3+N11","v":2.21},{"$f":"O10*O3+O11","v":2.39},2.91,4,4.9,5.43,{"$f":"T9","v":5.7139999999999995},{"$f":"U9","v":6.14},6.85,{"$f":"W9","v":8.24}]
[null,"Qmax",null,{"$f":"D12","v":{"v":4.442727272727272,"d":"4.44"}},4.827272727272727,6.93,7.04,10.55,11.49,15.13,18.44,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6936363636363634},{"$f":"E10*45/55","v":1.701818181818182},1.99,2.31,2.92,3.2,4.24,4.95,null,"Q",{"$f":"D9*Dane!$E$26","v":5.43},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":6.08},{"$f":"G9*Dane!$E$26","v":6.69},{"$f":"H9*Dane!$E$26","v":7.13},{"$f":"I9*Dane!$E$26","v":10.15},{"$f":"S16*T14+S17","v":10.586},{"$f":"$S$16*U14+$S$17","v":11.24},{"$f":"J9*Dane!$E$26","v":12.33},{"$f":"K9*Dane!$E$26","v":16.29}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09400000000000013},{"$f":"(P15-O15)/(P3-O3)","v":0.022499999999999964},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06777777777777781},{"$f":"(R15-Q15)/(R3-Q3)","v":0.0879999999999999},{"$f":"(S15-R15)/(S3-R3)","v":1.0066666666666668},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.21799999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.3959999999999999}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.310000000000002},{"$f":"O15-O16*O3","v":6.2375},{"$f":"P15-P16*P3","v":6.554444444444445},{"$f":"Q15-Q16*Q3","v":6.514},{"$f":"R15-R16*R3","v":0.08333333333333215},{"$f":"S15-S16*$S$3","v":7.970000000000001},null,null,{"$f":"V15-V16*V14","v":4.410000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.43},{"$f":"O16*O14+O17","v":5.9},6.08,6.69,7.13,10.15,{"$f":"T15","v":10.586},{"$f":"U15","v":11.24},12.33,{"$f":"W15","v":16.29}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.07},2.08,2.32,3.04,3.73,4.1,{"$f":"T14*S21+S22","v":4.3919999999999995},{"$f":"U14*S21+S22","v":4.83},{"$f":"J10","v":5.56},{"$f":"K10","v":6.34}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":2.000000000000046E-3},{"$f":"(P20-O20)/(P14-O14)","v":0.02999999999999997},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08000000000000002},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13799999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.12333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.146},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.1100000000000008},{"$f":"O20-O21*O14","v":2.53},{"$f":"P20-P21*P14","v":2.88},{"$f":"Q20-Q21*Q14","v":2.7640000000000002},{"$f":"R20-R21*R14","v":2.866666666666667},{"$f":"S20-S21*$S$3","v":2.6399999999999997},null,null,{"$f":"V20-V21*V14","v":3.999999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 4 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.07},{"$f":"O21*O14+O22","v":2.08},2.32,3.04,3.7299999999999995,4.1,{"$f":"T20","v":4.3919999999999995},{"$f":"U20","v":4.83},5.56,{"$f":"W20","v":6.34}]
[null,37202,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":13.23},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.442727272727272,"d":"4.44"}},{"$f":"E14*Dane!$E$26","v":{"v":4.827272727272727,"d":"4.83"}},{"$f":"F14*Dane!$E$26","v":6.93},{"$f":"G14*Dane!$E$26","v":7.04},{"$f":"H14*Dane!$E$26","v":10.55},{"$f":"I14*Dane!$E$26","v":11.49},{"$f":"S27*T25+S28","v":12.218},{"$f":"S27*U25+S28","v":13.31},{"$f":"J14*Dane!$E$26","v":15.13},{"$f":"K14*Dane!$E$26","v":18.44}]
[null,{"$f":"D14+8","v":{"v":12.442727272727272,"d":"12.44"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07690909090909095},{"$f":"(P26-O26)/(P3-O3)","v":0.26284090909090907},{"$f":"(Q26-P26)/(Q3-P3)","v":0.012222222222222258},{"$f":"(R26-Q26)/(R3-Q3)","v":0.7020000000000002},{"$f":"(S26-R26)/(S3-R3)","v":0.3133333333333332},{"$f":"(V26-S26)/(V3-S3)","v":0.36400000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.33100000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":13.23},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.980909090909091},8.769886363636363,7.015555555555555,5.635999999999999,8.35666666666667,7.85,null,null,{"$f":"V26-V27*V25","v":8.51}]
[null,{"$f":"D9+8","v":13.43},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.442727272727272},{"$f":"O27*O25+O28","v":4.827272727272727},6.93,7.039999999999999,10.55,11.49,{"$f":"T26","v":12.218},{"$f":"U26","v":13.31},15.13,{"$f":"W26","v":18.44}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.919454545454545,"d":"1.92"}},{"v":1.9287272727272728,"d":"1.93"},{"v":2.1879999999999997,"d":"2.19"},{"v":2.7479999999999998,"d":"2.75"},{"v":3.4059999999999997,"d":"3.41"},{"v":3.7399999999999998,"d":"3.74"},{"$f":"T25*S32+S33","v":3.9984},{"$f":"U25*S32+S33","v":4.386},{"$f":"J13","v":5.032},{"$f":"K13","v":5.784}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.001854545454545553},{"$f":"(P31-O31)/(P25-O25)","v":0.03240909090909086},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06222222222222223},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1316},{"$f":"(S31-R31)/(S25-R25)","v":0.11133333333333335},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.12920000000000004},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07519999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9565454545454561},{"$f":"O31-O32*O25","v":2.414863636363636},{"$f":"P31-P32*P25","v":2.6235555555555554},{"$f":"Q31-Q32*Q25","v":2.4848},{"$f":"R31-R32*R25","v":2.626666666666666},{"$f":"S31-S32*$S$3","v":2.4479999999999995},null,null,{"$f":"V31-V32*V25","v":3.5280000000000005}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.919454545454545},{"$f":"O32*O25+O33","v":1.928727272727273},2.1879999999999997,2.7479999999999998,3.4059999999999997,3.7399999999999998,{"$f":"T31","v":3.9984},{"$f":"U31","v":4.386},5.032,{"$f":"W31","v":5.784}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23*Dane!$E$26","v":5.418181818181818},{"$f":"Budynek!D22*Dane!$E$26","v":4.740909090909091},{"$f":"Budynek!D21*Dane!$E$26","v":3.6572727272727272},{"$f":"Budynek!D20*Dane!$E$26","v":2.4381818181818184},{"$f":"Budynek!D19*Dane!$E$26","v":1.7609090909090914},{"$f":"Budynek!D18*Dane!$E$26","v":1.354545454545455},{"$f":"Budynek!D17*Dane!$E$26","v":1.0836363636363642},{"$f":"Budynek!D16*Dane!$E$26","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-19.28571428571429},-18.292246520874752,-51.17050691244243,-3.8605714285714265,-2.1375,-13.208310351167487,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.208310351167487},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-13.208310351167487},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-146.7774699907666},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-146.7774699907666}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-19.28571428571429},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-19.28571428571429},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-19.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E08","index":70,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!E26","v":4.62},{"$f":"E7*Dane!E26","v":5.07},{"$f":"F7*Dane!E26","v":6.4},{"$f":"G7*Dane!E26","v":6.23},{"$f":"H7*Dane!E26","v":9.92},{"$f":"I7*Dane!E26","v":10.86},{"$f":"S5*T3+S6","v":11.346},{"$f":"$S$5*U3+$S$6","v":12.075},{"$f":"J7*Dane!E26","v":13.29},{"$f":"K7*Dane!E26","v":14.03}]
[null,"Q",null,4.62,5.07,6.4,4.5,6.8,7.81,9.12,10.7,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.09000000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.16625},{"$f":"(Q4-P4)/(Q3-P3)","v":-0.018888888888888882},{"$f":"(R4-Q4)/(R3-Q3)","v":0.7379999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.3133333333333332},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.24299999999999997},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.07400000000000002}]
[null,"COP",null,2.43,2.58,3.05,4.1,5,5.66,7.05,9.46,null,"b=",{"$f":"N4-N5*$N$3","v":6.420000000000001},{"$f":"O4-O5*O3","v":7.563750000000001},{"$f":"P4-P5*P3","v":6.267777777777778},{"$f":"Q4-Q5*Q3","v":4.7540000000000004},{"$f":"R4-R5*R3","v":7.7266666666666675},{"$f":"S4-S5*$S$3","v":8.43},null,null,{"$f":"V4-V5*V3","v":11.809999999999999}]
[{"$nulls":3},4.62,5.07,6.4,6.23,9.92,10.86,13.29,14.03,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.62},5.07,6.4,6.23,9.92,10.86,{"$f":"T4","v":11.346},{"$f":"U4","v":12.075},{"$f":"V5*V3+V6","v":13.29},{"$f":"W4","v":14.03}]
[null,"Q",null,4.41,4.81,6.08,6.25,9.48,10.38,13.76,15.03,null,"COP",{"$f":"D6","v":2.43},2.58,3.05,4.1,5,5.66,{"$f":"T3*S10+S11","v":5.938},{"$f":"U3*S10+S11","v":6.355},{"$f":"J6","v":7.05},{"$f":"K6","v":9.46}]
[null,"COP",null,2.06,2.11,2.52,2.91,3.74,4.17,5.83,6.53,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":{"v":0.02999999999999998,"d":"0.030"}},{"$f":"(P9-O9)/(P3-O3)","v":0.05874999999999997},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11666666666666664},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18000000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.22000000000000006},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13899999999999996},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.2410000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.03},{"$f":"O9-O10*O3","v":3.4612499999999997},{"$f":"P9-P10*P3","v":3.8666666666666663},{"$f":"Q9-Q10*Q3","v":3.7399999999999993},{"$f":"R9-R10*R3","v":3.4599999999999995},{"$f":"S9-S10*$S$3","v":4.2700000000000005},null,null,{"$f":"V9-V10*V3","v":2.2299999999999978}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E9*45/55","v":3.935454545454545},5.66,6.12,8.87,9.71,12.83,15.24,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.9101818181818182,"d":"1.91"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.9565454545454544,"d":"1.96"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.316,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.6180000000000003,"d":"2.62"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.4000000000000004,"d":"3.40"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.798,"d":"3.80"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":5.254,"d":"5.25"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":5.99},null,"COP=",{"$f":"N10*N3+N11","v":2.43},{"$f":"O10*O3+O11","v":2.58},3.05,4.1,5,5.66,{"$f":"T9","v":5.938},{"$f":"U9","v":6.355},7.05,{"$f":"W9","v":9.46}]
[null,"Qmax",null,{"$f":"D12","v":{"v":3.6081818181818184,"d":"3.61"}},3.935454545454545,5.66,6.12,8.87,9.71,12.83,15.24,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.6854545454545455},{"$f":"E10*45/55","v":1.726363636363636},2.01,2.18,2.89,3.24,4.39,5.18,null,"Q",{"$f":"D9*Dane!E26","v":4.41},{"$f":"E9*Dane!E26","v":4.81},{"$f":"F9*Dane!E26","v":6.08},{"$f":"G9*Dane!E26","v":6.25},{"$f":"H9*Dane!E26","v":9.48},{"$f":"I9*Dane!E26","v":10.38},{"$f":"S16*T14+S17","v":11.056000000000001},{"$f":"$S$16*U14+$S$17","v":12.07},{"$f":"J9*Dane!E26","v":13.76},{"$f":"K9*Dane!E26","v":15.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999989},{"$f":"(P15-O15)/(P3-O3)","v":0.15875000000000006},{"$f":"(Q15-P15)/(Q3-P3)","v":0.018888888888888882},{"$f":"(R15-Q15)/(R3-Q3)","v":0.6460000000000001},{"$f":"(S15-R15)/(S3-R3)","v":0.3000000000000001},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.3379999999999999},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.12699999999999995}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.009999999999998},{"$f":"O15-O16*O3","v":7.19125},{"$f":"P15-P16*P3","v":6.2122222222222225},{"$f":"Q15-Q16*Q3","v":4.958},{"$f":"R15-R16*R3","v":7.38},{"$f":"S15-S16*$S$3","v":7.000000000000002},null,null,{"$f":"V15-V16*V14","v":11.22}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.41},{"$f":"O16*O14+O17","v":4.809999999999999},6.08,6.25,9.48,10.38,{"$f":"T15","v":11.056000000000001},{"$f":"U15","v":12.07},13.76,{"$f":"W15","v":15.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},59,{"$nulls":6},"COP",{"$f":"D10","v":2.06},2.11,2.52,2.91,3.74,4.17,{"$f":"T14*S21+S22","v":4.502},{"$f":"U14*S21+S22","v":5},{"$f":"J10","v":5.83},{"$f":"K10","v":6.53}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.009999999999999964},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04333333333333335},{"$f":"(R20-Q20)/(R14-Q14)","v":0.166},{"$f":"(S20-R20)/(S14-R14)","v":0.14333333333333323},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.166},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.07000000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.2599999999999993},{"$f":"O20-O21*O14","v":2.87875},{"$f":"P20-P21*P14","v":2.8233333333333333},{"$f":"Q20-Q21*Q14","v":2.5780000000000003},{"$f":"R20-R21*R14","v":2.7366666666666677},{"$f":"S20-S21*$S$3","v":2.51},null,null,{"$f":"V20-V21*V14","v":4.43}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,05 | 4,1 | 5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":2.06},{"$f":"O21*O14+O22","v":2.11},2.5199999999999996,2.91,3.74,4.17,{"$f":"T20","v":4.502},{"$f":"U20","v":5},5.83,{"$f":"W20","v":6.53}]
[null,35795,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":12.620000000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!E26","v":{"v":3.6081818181818184,"d":"3.61"}},{"$f":"E14*Dane!E26","v":{"v":3.935454545454545,"d":"3.94"}},{"$f":"F14*Dane!E26","v":5.66},{"$f":"G14*Dane!E26","v":6.12},{"$f":"H14*Dane!E26","v":8.87},{"$f":"I14*Dane!E26","v":9.71},{"$f":"S27*T25+S28","v":10.334000000000001},{"$f":"S27*U25+S28","v":11.27},{"$f":"J14*Dane!E26","v":12.83},{"$f":"K14*Dane!E26","v":15.24}]
[null,{"$f":"D14+8","v":{"v":11.60818181818182,"d":"11.61"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06545454545454535},{"$f":"(P26-O26)/(P3-O3)","v":0.21556818181818188},{"$f":"(Q26-P26)/(Q3-P3)","v":0.05111111111111111},{"$f":"(R26-Q26)/(R3-Q3)","v":0.5499999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.2800000000000005},{"$f":"(V26-S26)/(V3-S3)","v":0.31199999999999994},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.24100000000000002}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.620000000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.917272727272725},7.168977272727274,6.017777777777778,5.0200000000000005,6.909999999999996,6.590000000000002,null,null,{"$f":"V26-V27*V25","v":8.01}]
[null,{"$f":"D9+8","v":12.41},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.6081818181818184},{"$f":"O27*O25+O28","v":3.9354545454545455},5.66,6.12,8.87,9.71,{"$f":"T26","v":10.334000000000001},{"$f":"U26","v":11.27},12.83,{"$f":"W26","v":15.24}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.9101818181818182,"d":"1.91"}},{"v":1.9565454545454544,"d":"1.96"},{"v":2.316,"d":"2.32"},{"v":2.6180000000000003,"d":"2.62"},{"v":3.4000000000000004,"d":"3.40"},{"v":3.798,"d":"3.80"},{"$f":"T25*S32+S33","v":4.0892},{"$f":"U25*S32+S33","v":4.526},{"$f":"J13","v":5.254},{"$f":"K13","v":5.99}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.009272727272727233},{"$f":"(P31-O31)/(P25-O25)","v":0.044931818181818184},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03355555555555561},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1564},{"$f":"(S31-R31)/(S25-R25)","v":0.13266666666666657},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.14559999999999995},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.07360000000000007}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0956363636363626},{"$f":"O31-O32*O25","v":2.6305227272727274},{"$f":"P31-P32*P25","v":2.550888888888889},{"$f":"Q31-Q32*Q25","v":2.3052},{"$f":"R31-R32*R25","v":2.4713333333333343},{"$f":"S31-S32*$S$3","v":2.3420000000000005},null,null,{"$f":"V31-V32*V25","v":3.7819999999999983}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.910181818181818},{"$f":"O32*O25+O33","v":1.9565454545454546},2.316,2.6180000000000003,3.4000000000000004,3.798,{"$f":"T31","v":4.0892},{"$f":"U31","v":4.526},5.254,{"$f":"W31","v":5.99}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-16.45967741935484},-16.090772128060266,-30.52946273830156,-2.341174021648627,-11.18028359216746,-15.116502522219555,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-15.116502522219555},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-15.116502522219555},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.45052083333333},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.45052083333333}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-16.45967741935484},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-16.45967741935484},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-16.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"E06","index":71,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S R32 AWB-M-E-AC-AF 201.E06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.9},{"$f":"E7*Dane!$E$26","v":4.24},{"$f":"F7*Dane!$E$26","v":5.5},{"$f":"G7*Dane!$E$26","v":6.15},{"$f":"H7*Dane!$E$26","v":7.5},{"$f":"I7*Dane!$E$26","v":8.25},{"$f":"S5*T3+S6","v":8.536},{"$f":"$S$5*U3+$S$6","v":8.965},{"$f":"J7*Dane!$E$26","v":9.68},{"$f":"K7*Dane!$E$26","v":11.38}]
[null,"Q",null,3.9,4.24,5.5,3.8,5.3,6.35,7.14,9.22,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.06800000000000006},{"$f":"(P4-O4)/(P3-O3)","v":0.15749999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.07222222222222226},{"$f":"(R4-Q4)/(R3-Q3)","v":0.2699999999999999},{"$f":"(S4-R4)/(S3-R3)","v":0.25},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.14299999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1700000000000001}]
[null,"COP",null,2.51,2.65,3.1,4,4.95,5.77,6.92,10.96,null,"b=",{"$f":"N4-N5*$N$3","v":5.260000000000002},{"$f":"O4-O5*O3","v":6.6025},{"$f":"P4-P5*P3","v":6.0055555555555555},{"$f":"Q4-Q5*Q3","v":5.61},{"$f":"R4-R5*R3","v":5.75},{"$f":"S4-S5*$S$3","v":6.82},null,null,{"$f":"V4-V5*V3","v":6.279999999999998}]
[{"$nulls":3},3.9,4.24,5.5,6.15,7.5,8.25,9.68,11.38,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.9000000000000004},4.24,5.5,6.15,7.5,8.25,{"$f":"T4","v":8.536},{"$f":"U4","v":8.965},{"$f":"V5*V3+V6","v":9.68},{"$f":"W4","v":11.38}]
[null,"Q",null,3.23,3.68,4.83,5.4,6.89,7.69,10.4,11.06,null,"COP",{"$f":"D6","v":2.51},2.65,3.1,4,4.95,5.77,{"$f":"T3*S10+S11","v":6},{"$f":"U3*S10+S11","v":6.345},{"$f":"J6","v":6.92},{"$f":"K6","v":10.96}]
[null,"COP",null,1.81,1.98,2.47,2.82,3.63,4.14,6.01,7.19,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.028000000000000025},{"$f":"(P9-O9)/(P3-O3)","v":0.05625000000000002},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19000000000000003},{"$f":"(S9-R9)/(S3-R3)","v":0.27333333333333315},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.11500000000000003},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.4040000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.0700000000000003},{"$f":"O9-O10*O3","v":3.4937500000000004},{"$f":"P9-P10*P3","v":3.8},{"$f":"Q9-Q10*Q3","v":3.62},{"$f":"R9-R10*R3","v":3.036666666666668},{"$f":"S9-S10*$S$3","v":4.619999999999999},null,null,{"$f":"V9-V10*V3","v":-1.160000000000002}]
[null,"Q",null,{"$f":"D9*45/55","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E9*45/55","v":3.0109090909090908},4.42,5.29,6.47,7.26,9.84,11.08,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.6783636363636365,"d":"1.68"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.8359999999999999,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.25},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.532,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":3.29},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.756,"d":"3.76"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":5.41},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":6.462,"d":"6.46"}},null,"COP=",{"$f":"N10*N3+N11","v":2.51},{"$f":"O10*O3+O11","v":2.65},3.0999999999999996,4,4.95,5.77,{"$f":"T9","v":6},{"$f":"U9","v":6.345},6.92,{"$f":"W9","v":10.96}]
[null,"Qmax",null,{"$f":"D12","v":{"v":2.6427272727272726,"d":"2.64"}},3.0109090909090908,4.42,5.29,6.47,7.26,9.84,11.08,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"$f":"D10*45/55","v":1.480909090909091},{"$f":"E10*45/55","v":1.6199999999999999},1.92,2.1,2.78,3.18,4.51,5.37,null,"Q",{"$f":"D9*Dane!$E$26","v":3.23},{"$f":"E9*Dane!$E$26","v":3.68},{"$f":"F9*Dane!$E$26","v":4.83},{"$f":"G9*Dane!$E$26","v":5.4},{"$f":"H9*Dane!$E$26","v":6.89},{"$f":"I9*Dane!$E$26","v":7.69},{"$f":"S16*T14+S17","v":8.232000000000001},{"$f":"$S$16*U14+$S$17","v":9.045000000000002},{"$f":"J9*Dane!$E$26","v":10.4},{"$f":"K9*Dane!$E$26","v":11.06}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.09000000000000004},{"$f":"(P15-O15)/(P3-O3)","v":0.14375},{"$f":"(Q15-P15)/(Q3-P3)","v":0.06333333333333337},{"$f":"(R15-Q15)/(R3-Q3)","v":0.2979999999999999},{"$f":"(S15-R15)/(S3-R3)","v":0.2666666666666669},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.271},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.06600000000000002}]
[null,"Napełnienie",{"$nulls":3},1.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.030000000000001},{"$f":"O15-O16*O3","v":5.83625},{"$f":"P15-P16*P3","v":5.273333333333333},{"$f":"Q15-Q16*Q3","v":4.804},{"$f":"R15-R16*R3","v":5.023333333333332},{"$f":"S15-S16*$S$3","v":4.98},null,null,{"$f":"V15-V16*V14","v":9.08}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},50,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.2300000000000004},{"$f":"O16*O14+O17","v":3.6799999999999997},4.83,5.4,6.89,7.69,{"$f":"T15","v":8.232000000000001},{"$f":"U15","v":9.045000000000002},10.4,{"$f":"W15","v":11.06}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},58,{"$nulls":6},"COP",{"$f":"D10","v":1.81},1.98,2.47,2.82,3.63,4.14,{"$f":"T14*S21+S22","v":4.513999999999999},{"$f":"U14*S21+S22","v":5.074999999999999},{"$f":"J10","v":6.01},{"$f":"K10","v":7.19}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.03399999999999999},{"$f":"(P20-O20)/(P14-O14)","v":0.06125000000000003},{"$f":"(Q20-P20)/(Q14-P14)","v":0.03888888888888885},{"$f":"(R20-Q20)/(R14-Q14)","v":0.162},{"$f":"(S20-R20)/(S14-R14)","v":0.16999999999999993},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.187},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.11800000000000006}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.4899999999999998},{"$f":"O20-O21*O14","v":2.8987500000000006},{"$f":"P20-P21*P14","v":2.742222222222222},{"$f":"Q20-Q21*Q14","v":2.496},{"$f":"R20-R21*R14","v":2.4400000000000004},{"$f":"S20-S21*$S$3","v":2.2699999999999996},null,null,{"$f":"V20-V21*V14","v":3.6499999999999986}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"3,1 | 4 | 4,95"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.81},{"$f":"O21*O14+O22","v":1.9800000000000002},2.4699999999999998,2.82,3.63,4.14,{"$f":"T20","v":4.513999999999999},{"$f":"U20","v":5.074999999999999},6.01,{"$f":"W20","v":7.19}]
[null,32583,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+8","v":11.9},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2.6427272727272726,"d":"2.64"}},{"$f":"E14*Dane!$E$26","v":{"v":3.0109090909090908,"d":"3.01"}},{"$f":"F14*Dane!$E$26","v":4.42},{"$f":"G14*Dane!$E$26","v":5.29},{"$f":"H14*Dane!$E$26","v":6.47},{"$f":"I14*Dane!$E$26","v":7.26},{"$f":"S27*T25+S28","v":7.776},{"$f":"S27*U25+S28","v":8.55},{"$f":"J14*Dane!$E$26","v":9.84},{"$f":"K14*Dane!$E$26","v":11.08}]
[null,{"$f":"D14+8","v":{"v":10.642727272727273,"d":"10.64"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.07363636363636364},{"$f":"(P26-O26)/(P3-O3)","v":0.17613636363636365},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09666666666666668},{"$f":"(R26-Q26)/(R3-Q3)","v":0.23599999999999993},{"$f":"(S26-R26)/(S3-R3)","v":0.26333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.258},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.12400000000000003}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.9},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.115454545454545},5.652954545454545,5.096666666666667,4.8180000000000005,4.626666666666666,4.68,null,null,{"$f":"V26-V27*V25","v":7.359999999999999}]
[null,{"$f":"D9+8","v":11.23},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.6427272727272726},{"$f":"O27*O25+O28","v":3.0109090909090903},4.42,5.29,6.47,7.26,{"$f":"T26","v":7.776},{"$f":"U26","v":8.55},9.84,{"$f":"W26","v":11.08}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.6783636363636365,"d":"1.68"}},{"v":1.8359999999999999,"d":"1.84"},2.25,{"v":2.532,"d":"2.53"},3.29,{"v":3.756,"d":"3.76"},{"$f":"T25*S32+S33","v":4.0868},{"$f":"U25*S32+S33","v":4.583},{"$f":"J13","v":5.41},{"$f":"K13","v":6.462}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.03152727272727267},{"$f":"(P31-O31)/(P25-O25)","v":0.05175000000000002},{"$f":"(Q31-P31)/(Q25-P25)","v":0.03133333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1516},{"$f":"(S31-R31)/(S25-R25)","v":0.15533333333333324},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.16540000000000005},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.10519999999999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.30890909090909},{"$f":"O31-O32*O25","v":2.6122500000000004},{"$f":"P31-P32*P25","v":2.469333333333333},{"$f":"Q31-Q32*Q25","v":2.2288},{"$f":"R31-R32*R25","v":2.2026666666666674},{"$f":"S31-S32*$S$3","v":2.1019999999999994},null,null,{"$f":"V31-V32*V25","v":3.306000000000001}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.6783636363636365},{"$f":"O32*O25+O33","v":1.836},2.25,2.532,3.29,3.756,{"$f":"T31","v":4.0868},{"$f":"U31","v":4.583},5.41,{"$f":"W31","v":6.462}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-12.537980339588922},-13.290147401086115,-15.87305447470817,-7.154708520179374,-7.889150943396226,-14.763303950375454,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-14.763303950375454},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-14.763303950375454},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-11.69047619047618},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-11.69047619047618}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-13.290147401086115},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-13.290147401086115},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-13.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D06","index":72,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3.77},{"$f":"E7*Dane!$E$26","v":4.35},{"$f":"F7*Dane!$E$26","v":5.53},{"$f":"G7*Dane!$E$26","v":5.54},{"$f":"H7*Dane!$E$26","v":6.3},{"$f":"I7*Dane!$E$26","v":6.86},{"$f":"S5*T3+S6","v":7.11},{"$f":"$S$5*U3+$S$6","v":7.484999999999999},{"$f":"J7*Dane!$E$26","v":8.11},{"$f":"K7*Dane!$E$26","v":9.26}]
[null,"Q",null,3.77,4.35,5.53,3.1,4.75,5,6.11,7.58,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.11599999999999992},{"$f":"(P4-O4)/(P3-O3)","v":0.14750000000000008},{"$f":"(Q4-P4)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R4-Q4)/(R3-Q3)","v":0.15199999999999997},{"$f":"(S4-R4)/(S3-R3)","v":0.18666666666666684},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.12499999999999992},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.11500000000000003}]
[null,"COP",null,1.99,2.23,2.82,3.67,4.6,5,6.23,8.06,null,"b=",{"$f":"N4-N5*$N$3","v":6.089999999999998},{"$f":"O4-O5*O3","v":6.562500000000001},{"$f":"P4-P5*P3","v":5.5377777777777775},{"$f":"Q4-Q5*Q3","v":5.236},{"$f":"R4-R5*R3","v":4.993333333333332},{"$f":"S4-S5*$S$3","v":5.610000000000001},null,null,{"$f":"V4-V5*V3","v":5.809999999999999}]
[null,"Qmax",null,3.77,4.35,5.53,5.54,6.3,6.86,8.11,9.26,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3.7699999999999996},4.35,5.53,5.54,6.300000000000001,6.86,{"$f":"T4","v":7.11},{"$f":"U4","v":7.484999999999999},{"$f":"V5*V3+V6","v":8.11},{"$f":"W4","v":9.26}]
[null,"Q",null,3.88,4.38,5.41,5.43,5.06,6.65,7.85,8.93,null,"COP",{"$f":"D6","v":1.99},2.23,2.82,3.67,4.6,5,{"$f":"T3*S10+S11","v":5.246},{"$f":"U3*S10+S11","v":5.615},{"$f":"J6","v":6.23},{"$f":"K6","v":8.06}]
[null,"COP",null,1.76,1.91,2.25,2.88,3.51,3.78,4.68,5.96,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.048},{"$f":"(P9-O9)/(P3-O3)","v":0.07374999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.18599999999999994},{"$f":"(S9-R9)/(S3-R3)","v":0.13333333333333344},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.12300000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.183}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.95},{"$f":"O9-O10*O3","v":3.3362499999999997},{"$f":"P9-P10*P3","v":3.481111111111111},{"$f":"Q9-Q10*Q3","v":3.298},{"$f":"R9-R10*R3","v":3.6666666666666656},{"$f":"S9-S10*$S$3","v":3.7699999999999996},null,null,{"$f":"V9-V10*V3","v":2.5700000000000003}]
[null,"Q",null,{"$f":"0.7*E12","v":{"v":3.1289999999999996,"d":"3.13"}},4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7240000000000002,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.814,"d":"1.81"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.134,"d":"2.13"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.596,"d":"2.60"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.194,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.424,"d":"3.42"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.228,"d":"4.23"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.368,"d":"5.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9900000000000002},{"$f":"O10*O3+O11","v":2.23},2.8199999999999994,3.67,4.6,5,{"$f":"T9","v":5.246},{"$f":"U9","v":5.615},6.23,{"$f":"W9","v":8.06}]
[null,"Qmax",null,3.13,4.47,5.56,5.07,5.79,6.16,7.57,8.58,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.17,2.72,2.89,3.55,4.48,null,"Q",{"$f":"D9*Dane!$E$26","v":3.88},{"$f":"E9*Dane!$E$26","v":4.38},{"$f":"F9*Dane!$E$26","v":5.41},{"$f":"G9*Dane!$E$26","v":5.43},{"$f":"H9*Dane!$E$26","v":5.06},{"$f":"I9*Dane!$E$26","v":6.65},{"$f":"S16*T14+S17","v":6.890000000000001},{"$f":"$S$16*U14+$S$17","v":7.25},{"$f":"J9*Dane!$E$26","v":7.85},{"$f":"K9*Dane!$E$26","v":8.93}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.1},{"$f":"(P15-O15)/(P3-O3)","v":0.12875000000000003},{"$f":"(Q15-P15)/(Q3-P3)","v":0.002222222222222175},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.5300000000000002},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11999999999999993},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10800000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":5.88},{"$f":"O15-O16*O3","v":6.31125},{"$f":"P15-P16*P3","v":5.4255555555555555},{"$f":"Q15-Q16*Q3","v":5.577999999999999},{"$f":"R15-R16*R3","v":1.3499999999999979},{"$f":"S15-S16*$S$3","v":5.450000000000001},null,null,{"$f":"V15-V16*V14","v":5.6899999999999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":3.88},{"$f":"O16*O14+O17","v":4.38},5.41,5.43,5.06,6.65,{"$f":"T15","v":6.890000000000001},{"$f":"U15","v":7.25},7.85,{"$f":"W15","v":8.93}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.76},1.91,2.25,2.88,3.51,3.78,{"$f":"T14*S21+S22","v":3.96},{"$f":"U14*S21+S22","v":4.2299999999999995},{"$f":"J10","v":4.68},{"$f":"K10","v":5.96}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.02999999999999998},{"$f":"(P20-O20)/(P14-O14)","v":0.04250000000000001},{"$f":"(Q20-P20)/(Q14-P14)","v":0.06999999999999999},{"$f":"(R20-Q20)/(R14-Q14)","v":0.12599999999999997},{"$f":"(S20-R20)/(S14-R14)","v":0.09000000000000001},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.09},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.12800000000000003}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.3599999999999994},{"$f":"O20-O21*O14","v":2.5475000000000003},{"$f":"P20-P21*P14","v":2.7399999999999998},{"$f":"Q20-Q21*Q14","v":2.628},{"$f":"R20-R21*R14","v":2.88},{"$f":"S20-S21*$S$3","v":2.88},null,null,{"$f":"V20-V21*V14","v":2.119999999999999}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,82 | 3,67 | 4,6"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7599999999999998},{"$f":"O21*O14+O22","v":1.9100000000000001},2.25,2.88,3.51,3.78,{"$f":"T20","v":3.96},{"$f":"U20","v":4.2299999999999995},4.68,{"$f":"W20","v":5.96}]
[null,32980,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":12.77},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":3.13},{"$f":"E14*Dane!$E$26","v":4.47},{"$f":"F14*Dane!$E$26","v":5.56},{"$f":"G14*Dane!$E$26","v":5.07},{"$f":"H14*Dane!$E$26","v":5.79},{"$f":"I14*Dane!$E$26","v":6.16},{"$f":"S27*T25+S28","v":6.442},{"$f":"S27*U25+S28","v":6.865},{"$f":"J14*Dane!$E$26","v":7.57},{"$f":"K14*Dane!$E$26","v":8.58}]
[null,{"$f":"D14+9","v":12.129999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.26799999999999996},{"$f":"(P26-O26)/(P3-O3)","v":0.13624999999999998},{"$f":"(Q26-P26)/(Q3-P3)","v":-0.05444444444444437},{"$f":"(R26-Q26)/(R3-Q3)","v":0.14399999999999996},{"$f":"(S26-R26)/(S3-R3)","v":0.12333333333333336},{"$f":"(V26-S26)/(V3-S3)","v":0.14100000000000001},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.10099999999999998}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":12.77},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":8.489999999999998},6.51375,5.178888888888889,4.782,4.926666666666667,4.75,null,null,{"$f":"V26-V27*V25","v":5.550000000000001}]
[null,{"$f":"D9+9","v":{"v":12.879999999999999,"d":"12.88"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3.129999999999999},{"$f":"O27*O25+O28","v":4.470000000000001},5.56,5.07,5.79,6.16,{"$f":"T26","v":6.442},{"$f":"U26","v":6.865},7.57,{"$f":"W26","v":8.58}]
[{"$nulls":11},"pod CWU","COP",{"$f":"D13","v":{"v":1.7240000000000002,"d":"1.72"}},{"v":1.814,"d":"1.81"},{"v":2.134,"d":"2.13"},{"v":2.596,"d":"2.60"},{"v":3.194,"d":"3.19"},{"v":3.424,"d":"3.42"},{"$f":"T25*S32+S33","v":3.5848},{"$f":"U25*S32+S33","v":3.8259999999999996},{"$f":"J13","v":4.228},{"$f":"K13","v":5.368}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.01799999999999997},{"$f":"(P31-O31)/(P25-O25)","v":0.03999999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.051333333333333356},{"$f":"(R31-Q31)/(R25-Q25)","v":0.11959999999999997},{"$f":"(S31-R31)/(S25-R25)","v":0.07666666666666666},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08039999999999999},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11400000000000006}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.0839999999999996},{"$f":"O31-O32*O25","v":2.4139999999999997},{"$f":"P31-P32*P25","v":2.493333333333333},{"$f":"Q31-Q32*Q25","v":2.3568000000000002},{"$f":"R31-R32*R25","v":2.6573333333333333},{"$f":"S31-S32*$S$3","v":2.62},null,null,{"$f":"V31-V32*V25","v":1.9479999999999986}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7240000000000002},{"$f":"O32*O25+O33","v":1.814},2.1339999999999995,2.596,3.194,3.424,{"$f":"T31","v":3.5848},{"$f":"U31","v":3.8259999999999996},4.228,{"$f":"W31","v":5.368}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-13.445408532176423},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(O6-$C$40)/($C$39-O5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(O28-$C$40)/($C$39-O27),(O17-$C$40)/($C$39-O16)))","v":-13.618473895582328},-20.713017751479292,-8.790638836179632,-7.0912511759172085,-11.137870855148348,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-11.137870855148348},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-11.137870855148348},-12.381125226860245,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-12.381125226860245}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-13.618473895582328},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-13.618473895582328},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-13.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"D04","index":73,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 200-S AWB-M-E(-AC) 201.D04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.49},{"$f":"E7*Dane!$E$26","v":3.02},{"$f":"F7*Dane!$E$26","v":3.78},{"$f":"G7*Dane!$E$26","v":4.08},{"$f":"H7*Dane!$E$26","v":4.18},{"$f":"I7*Dane!$E$26","v":5.33},{"$f":"S5*T3+S6","v":5.558},{"$f":"$S$5*U3+$S$6","v":5.9},{"$f":"J7*Dane!$E$26","v":6.47},{"$f":"K7*Dane!$E$26","v":7.37}]
[null,"Q",null,2.49,3.02,3.81,4.08,4.18,5.33,6.47,7.37,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.10599999999999996},{"$f":"(P4-O4)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q4-P4)/(Q3-P3)","v":0.03333333333333336},{"$f":"(R4-Q4)/(R3-Q3)","v":0.019999999999999928},{"$f":"(S4-R4)/(S3-R3)","v":0.38333333333333347},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.11399999999999996},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.09000000000000004}]
[null,"COP",null,1.98,2.33,2.91,3.57,4.56,5.12,6.48,8.47,null,"b=",{"$f":"N4-N5*$N$3","v":4.609999999999999},{"$f":"O4-O5*O3","v":4.444999999999999},{"$f":"P4-P5*P3","v":4.013333333333334},{"$f":"Q4-Q5*Q3","v":4.04},{"$f":"R4-R5*R3","v":1.4966666666666653},{"$f":"S4-S5*$S$3","v":4.19},null,null,{"$f":"V4-V5*V3","v":4.669999999999999}]
[null,"Qmax",null,2.49,3.02,3.78,4.08,4.18,5.33,6.47,7.37,null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.49},3.0199999999999996,3.7800000000000002,4.08,4.18,5.33,{"$f":"T4","v":5.558},{"$f":"U4","v":5.9},{"$f":"V5*V3+V6","v":6.47},{"$f":"W4","v":7.37}]
[null,"Q",null,2.62,3.02,3.78,3.99,4.78,5.55,6.74,7.69,null,"COP",{"$f":"D6","v":1.98},2.33,2.91,3.57,4.56,5.12,{"$f":"T3*S10+S11","v":5.392},{"$f":"U3*S10+S11","v":5.800000000000001},{"$f":"J6","v":6.48},{"$f":"K6","v":8.47}]
[null,"COP",null,1.74,1.95,2.36,2.54,3.49,3.79,4.75,6.06,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07000000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.07250000000000001},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0733333333333333},{"$f":"(R9-Q9)/(R3-Q3)","v":0.19799999999999995},{"$f":"(S9-R9)/(S3-R3)","v":0.18666666666666684},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.13600000000000004},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.199}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3800000000000003},{"$f":"O9-O10*O3","v":3.4175000000000004},{"$f":"P9-P10*P3","v":3.4233333333333333},{"$f":"Q9-Q10*Q3","v":3.174},{"$f":"R9-R10*R3","v":3.2533333333333316},{"$f":"S9-S10*$S$3","v":3.76},null,null,{"$f":"V9-V10*V3","v":2.5}]
[null,"Q",null,3.12,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.7120000000000002,"d":"1.71"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.838,"d":"1.84"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":2.2,"d":"2.20"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.356,"d":"2.36"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.162,"d":"3.16"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.414,"d":"3.41"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":4.2620000000000005,"d":"4.26"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":5.416,"d":"5.42"}},null,"COP=",{"$f":"N10*N3+N11","v":1.98},{"$f":"O10*O3+O11","v":2.33},2.91,3.57,4.56,5.12,{"$f":"T9","v":5.392},{"$f":"U9","v":5.800000000000001},6.48,{"$f":"W9","v":8.47}]
[null,"Qmax",null,2.18,3.12,3.79,3.86,4.97,5.28,6.53,7.35,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.67,1.67,1.96,2.08,2.67,2.85,3.53,4.45,null,"Q",{"$f":"D9*Dane!$E$26","v":2.62},{"$f":"E9*Dane!$E$26","v":3.02},{"$f":"F9*Dane!$E$26","v":3.78},{"$f":"G9*Dane!$E$26","v":3.99},{"$f":"H9*Dane!$E$26","v":4.78},{"$f":"I9*Dane!$E$26","v":5.55},{"$f":"S16*T14+S17","v":5.788},{"$f":"$S$16*U14+$S$17","v":6.145},{"$f":"J9*Dane!$E$26","v":6.74},{"$f":"K9*Dane!$E$26","v":7.69}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.07999999999999999},{"$f":"(P15-O15)/(P3-O3)","v":0.09499999999999997},{"$f":"(Q15-P15)/(Q3-P3)","v":0.02333333333333338},{"$f":"(R15-Q15)/(R3-Q3)","v":0.158},{"$f":"(S15-R15)/(S3-R3)","v":0.25666666666666654},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.11900000000000004},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.09500000000000001}]
[null,"Napełnienie",{"$nulls":3},1.8,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.22},{"$f":"O15-O16*O3","v":4.444999999999999},{"$f":"P15-P16*P3","v":3.9433333333333334},{"$f":"Q15-Q16*Q3","v":3.6740000000000004},{"$f":"R15-R16*R3","v":2.9833333333333343},{"$f":"S15-S16*$S$3","v":4.359999999999999},null,null,{"$f":"V15-V16*V14","v":4.84}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},53,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},50,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.62},{"$f":"O16*O14+O17","v":3.0199999999999996},3.78,3.99,4.78,5.55,{"$f":"T15","v":5.788},{"$f":"U15","v":6.145},6.74,{"$f":"W15","v":7.69}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},56,{"$nulls":6},"COP",{"$f":"D10","v":1.74},1.95,2.36,2.54,3.49,3.79,{"$f":"T14*S21+S22","v":3.982},{"$f":"U14*S21+S22","v":4.27},{"$f":"J10","v":4.75},{"$f":"K10","v":6.06}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.041999999999999996},{"$f":"(P20-O20)/(P14-O14)","v":0.05124999999999999},{"$f":"(Q20-P20)/(Q14-P14)","v":0.020000000000000018},{"$f":"(R20-Q20)/(R14-Q14)","v":0.19000000000000003},{"$f":"(S20-R20)/(S14-R14)","v":0.09999999999999994},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.096},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.13099999999999995}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.58},{"$f":"O20-O21*O14","v":2.71875},{"$f":"P20-P21*P14","v":2.5},{"$f":"Q20-Q21*Q14","v":2.16},{"$f":"R20-R21*R14","v":2.790000000000001},{"$f":"S20-S21*$S$3","v":2.83},null,null,{"$f":"V20-V21*V14","v":2.130000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,91 | 3,57 | 4,56"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.7400000000000002},{"$f":"O21*O14+O22","v":1.9500000000000002},2.36,2.54,3.49,3.79,{"$f":"T20","v":3.982},{"$f":"U20","v":4.27},4.75,{"$f":"W20","v":6.06}]
[null,31109,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":11.49},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":2.18},{"$f":"E14*Dane!$E$26","v":3.12},{"$f":"F14*Dane!$E$26","v":3.79},{"$f":"G14*Dane!$E$26","v":3.86},{"$f":"H14*Dane!$E$26","v":4.97},{"$f":"I14*Dane!$E$26","v":5.28},{"$f":"S27*T25+S28","v":5.53},{"$f":"S27*U25+S28","v":5.905},{"$f":"J14*Dane!$E$26","v":6.53},{"$f":"K14*Dane!$E$26","v":7.35}]
[null,{"$f":"D14+9","v":11.18},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.188},{"$f":"(P26-O26)/(P3-O3)","v":0.08374999999999999},{"$f":"(Q26-P26)/(Q3-P3)","v":0.00777777777777776},{"$f":"(R26-Q26)/(R3-Q3)","v":0.22199999999999998},{"$f":"(S26-R26)/(S3-R3)","v":0.1033333333333335},{"$f":"(V26-S26)/(V3-S3)","v":0.125},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.08199999999999993}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":11.49},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":5.9399999999999995},4.37625,3.8444444444444446,3.416,4.246666666666665,4.03,null,null,{"$f":"V26-V27*V25","v":4.8900000000000015}]
[null,{"$f":"D9+9","v":{"v":11.620000000000001,"d":"11.62"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2.1799999999999997},{"$f":"O27*O25+O28","v":3.12},3.79,3.86,4.97,5.28,{"$f":"T26","v":5.53},{"$f":"U26","v":5.905},6.53,{"$f":"W26","v":7.35}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.7120000000000002,"d":"1.71"}},{"v":1.838,"d":"1.84"},{"v":2.2,"d":"2.20"},{"v":2.356,"d":"2.36"},{"v":3.162,"d":"3.16"},{"v":3.414,"d":"3.41"},{"$f":"T25*S32+S33","v":3.5836},{"$f":"U25*S32+S33","v":3.838},{"$f":"J13","v":4.2620000000000005},{"$f":"K13","v":5.416}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.04525000000000001},{"$f":"(Q31-P31)/(Q25-P25)","v":0.017333333333333298},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1612},{"$f":"(S31-R31)/(S25-R25)","v":0.08400000000000007},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.08480000000000003},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.11539999999999999}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.2159999999999997},{"$f":"O31-O32*O25","v":2.51675},{"$f":"P31-P32*P25","v":2.3213333333333335},{"$f":"Q31-Q32*Q25","v":2.0336},{"$f":"R31-R32*R25","v":2.5739999999999994},{"$f":"S31-S32*$S$3","v":2.566},null,null,{"$f":"V31-V32*V25","v":1.9540000000000006}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.7120000000000002},{"$f":"O32*O25+O33","v":1.8379999999999999},2.2,2.356,3.162,3.414,{"$f":"T31","v":3.5836},{"$f":"U31","v":3.838},4.2620000000000005,{"$f":"W31","v":5.416}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-7.87274096385542},-7.532544378698222,-7.727109515260323,-8.561403508771932,2.3370327102803765,-5.936588921282801,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-5.936588921282801},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-5.936588921282801},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-8.697580645161285},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-8.697580645161285}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-7.532544378698222},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIWALENTNY",null,{"$f":"MIN(D43:M43)","v":-7.532544378698222},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-7.5}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A16","index":74,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A16"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.483985200000001},{"$f":"E7*Dane!$E$26","v":7.5},{"$f":"F7*Dane!$E$26","v":11.35},{"$f":"G7*Dane!$E$26","v":11.6},{"$f":"H7*Dane!$E$26","v":16.7},{"$f":"I7*Dane!$E$26","v":17.69849696569921},{"$f":"S5*T3+S6","v":18.406436844327178},{"$f":"$S$5*U3+$S$6","v":19.46834666226913},{"$f":"J7*Dane!$E$26","v":21.23819635883905},{"$f":"K7*Dane!$E$26","v":22.937252067546176}]
[null,"Q",null,{"v":6.483985200000001,"d":"6.48"},{"v":7.5,"d":"7.50"},{"v":8.7,"d":"8.70"},{"v":9.2,"d":"9.20"},15.16,{"v":16.06642,"d":"16.07"},{"v":19.279704,"d":"19.28"},{"v":20.82208032,"d":"20.82"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20320295999999977},{"$f":"(P4-O4)/(P3-O3)","v":0.48124999999999996},{"$f":"(Q4-P4)/(Q3-P3)","v":0.027777777777777776},{"$f":"(R4-Q4)/(R3-Q3)","v":1.02},{"$f":"(S4-R4)/(S3-R3)","v":0.3328323218997369},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.3539699393139841},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.16990557087071245}]
[null,"COP",null,{"v":1.59687,"d":"1.60"},{"v":2.2058823529411766,"d":"2.21"},2.72,3.19,{"v":4.4,"d":"4.40"},{"v":4.5549,"d":"4.55"},{"v":5.1925859999999995,"d":"5.19"},{"v":6.075325619999999,"d":"6.08"},null,"b=",{"$f":"N4-N5*$N$3","v":10.548044399999997},{"$f":"O4-O5*O3","v":14.71875},{"$f":"P4-P5*P3","v":11.544444444444444},{"$f":"Q4-Q5*Q3","v":9.559999999999999},{"$f":"R4-R5*R3","v":14.370173746701841},{"$f":"S4-S5*$S$3","v":14.158797572559369},null,null,{"$f":"V4-V5*V3","v":17.840084941424802}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.483985200000001,"d":"6.48"}},{"$f":"E5","v":{"v":7.5,"d":"7.50"}},11.35,{"v":11.6,"d":"11.60"},{"v":16.7,"d":"16.70"},{"$f":"H7/H5*I5","v":17.69849696569921},{"$f":"I7/I5*J5","v":21.23819635883905},{"$f":"J7/J5*K5","v":22.937252067546176},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.483985200000001},7.500000000000001,11.35,11.599999999999998,16.7,17.69849696569921,{"$f":"T4","v":18.406436844327178},{"$f":"U4","v":19.46834666226913},{"$f":"V5*V3+V6","v":21.23819635883905},{"$f":"W4","v":22.937252067546176}]
[null,"Q",null,{"v":5.965266384000001,"d":"5.97"},{"v":6.3,"d":"6.30"},{"v":7.3950125,"d":"7.40"},{"$f":"(G5+G12)/2","v":{"v":9.504782608695653,"d":"9.50"}},{"$f":"(H5+H12)/2","v":{"v":14.674195250659633,"d":"14.67"}},{"$f":"(I5+I12)/2","v":{"v":15.557022664907652,"d":"15.56"}},{"$f":"(J5+J12)/2","v":{"v":18.667325614775727,"d":"18.67"}},{"$f":"(K5+K12)/2","v":{"v":20.159372288707125,"d":"20.16"}},null,"COP",{"$f":"D6","v":1.59687},2.2058823529411766,2.72,3.19,4.4,4.5549,{"$f":"T3*S10+S11","v":4.6824372},{"$f":"U3*S10+S11","v":4.873742999999999},{"$f":"J6","v":5.1925859999999995},{"$f":"K6","v":6.075325619999999}]
[null,"COP",null,{"v":1.3254020999999998,"d":"1.33"},{"v":1.7027027027027026,"d":"1.70"},{"v":2.0832623879876255,"d":"2.08"},{"v":2.4974674143430824,"d":"2.50"},{"v":3.344376968360384,"d":"3.34"},{"v":3.4868544827586203,"d":"3.49"},{"v":3.9750141103448273,"d":"3.98"},{"v":4.650766509103448,"d":"4.65"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.12180247058823532},{"$f":"(P9-O9)/(P3-O3)","v":0.06426470588235295},{"$f":"(Q9-P9)/(Q3-P3)","v":0.0522222222222222},{"$f":"(R9-Q9)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S9-R9)/(S3-R3)","v":0.0516333333333332},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06376859999999995},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.08827396199999997}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":4.0329194117647065},{"$f":"O9-O10*O3","v":3.1698529411764707},{"$f":"P9-P10*P3","v":3.0855555555555556},{"$f":"Q9-Q10*Q3","v":2.706},{"$f":"R9-R10*R3","v":4.038566666666668},{"$f":"S9-S10*$S$3","v":3.9172140000000004},null,null,{"$f":"V9-V10*V3","v":3.42710676}]
[null,"Q",null,5.97,{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},{"$f":"7.78*(G7/G5)","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"12.88*(H7/H5)","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"13.66*(I7/I5)","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"16.39*(J7/J5)","v":{"v":18.054947229551452,"d":"18.05"}},{"$f":"17.698768272*(K7/K5)","v":{"v":19.49666425741425,"d":"19.50"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.23524126,"d":"1.24"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.5456216216216216,"d":"1.55"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.821386004221147,"d":"1.82"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2727204486058494,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.0477461810162305,"d":"3.05"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.185288689655172,"d":"3.19"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.631229106206896,"d":"3.63"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.2485380542620685,"d":"4.25"}},null,"COP=",{"$f":"N10*N3+N11","v":1.59687},{"$f":"O10*O3+O11","v":2.2058823529411766},2.72,3.19,4.4,4.5549,{"$f":"T9","v":4.6824372},{"$f":"U9","v":4.873742999999999},5.1925859999999995,{"$f":"W9","v":6.075325619999999}]
[{"$nulls":3},{"$f":"D12","v":5.97},{"$f":"E12","v":{"v":6.3,"d":"6.30"}},{"v":7.4,"d":"7.40"},{"v":9.809565217391304,"d":"9.81"},{"v":14.188390501319263,"d":"14.19"},{"v":15.047625329815304,"d":"15.05"},{"v":18.054947229551452,"d":"18.05"},{"v":19.49666425741425,"d":"19.50"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,{"v":1.1,"d":"1.10"},1.31,{"v":1.4285714285714286,"d":"1.43"},{"v":1.9356,"d":"1.94"},{"v":2.6028,"d":"2.60"},{"v":2.7329399999999997,"d":"2.73"},{"v":3.1155515999999994,"d":"3.12"},{"v":3.6451953719999994,"d":"3.65"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.965266384000001},{"$f":"E9*Dane!$E$26","v":6.3},{"$f":"F9*Dane!$E$26","v":7.3950125},{"$f":"G9*Dane!$E$26","v":9.504782608695653},{"$f":"H9*Dane!$E$26","v":14.674195250659633},{"$f":"I9*Dane!$E$26","v":15.557022664907652},{"$f":"S16*T14+S17","v":16.179083254881267},{"$f":"$S$16*U14+$S$17","v":17.11217413984169},{"$f":"J9*Dane!$E$26","v":18.667325614775727},{"$f":"K9*Dane!$E$26","v":20.159372288707125}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.0669467231999997},{"$f":"(P15-O15)/(P3-O3)","v":0.13687656250000002},{"$f":"(Q15-P15)/(Q3-P3)","v":0.23441890096618362},{"$f":"(R15-Q15)/(R3-Q3)","v":1.033882528392796},{"$f":"(S15-R15)/(S3-R3)","v":0.2942758047493399},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.31103029498680745},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1492046673931398}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":7.304200847999995},{"$f":"O15-O16*O3","v":8.3531484375},{"$f":"P15-P16*P3","v":9.035944806763286},{"$f":"Q15-Q16*Q3","v":7.437017551910061},{"$f":"R15-R16*R3","v":12.614264617414253},{"$f":"S15-S16*$S$3","v":12.446719715039578},null,null,{"$f":"V15-V16*V14","v":15.683232266912931}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.965266384000001},{"$f":"O16*O14+O17","v":6.299999999999999},7.395012500000001,9.504782608695653,14.674195250659633,15.557022664907652,{"$f":"T15","v":16.179083254881267},{"$f":"U15","v":17.11217413984169},18.667325614775727,{"$f":"W15","v":20.159372288707125}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3254020999999998},1.7027027027027026,2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T14*S21+S22","v":3.5844864082758616},{"$f":"U14*S21+S22","v":3.730934296551724},{"$f":"J10","v":3.9750141103448273},{"$f":"K10","v":4.650766509103448}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.07546012054054056},{"$f":"(P20-O20)/(P14-O14)","v":0.04756996066061536},{"$f":"(Q20-P20)/(Q14-P14)","v":0.04602278070616187},{"$f":"(R20-Q20)/(R14-Q14)","v":0.1693819108034603},{"$f":"(S20-R20)/(S14-R14)","v":0.04749250479941214},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.0488159627586207},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06757523987586209}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.834604510810811},{"$f":"O20-O21*O14","v":2.416252112611933},{"$f":"P20-P21*P14","v":2.4054218529307585},{"$f":"Q20-Q21*Q14","v":2.158703592736162},{"$f":"R20-R21*R14","v":3.011929434764499},{"$f":"S20-S21*$S$3","v":2.9986948551724133},null,null,{"$f":"V20-V21*V14","v":2.6235093128275855}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,72 | 3,19 | 4,4"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3254020999999998},{"$f":"O21*O14+O22","v":1.7027027027027026},2.0832623879876255,2.4974674143430824,3.344376968360384,3.4868544827586203,{"$f":"T20","v":3.5844864082758616},{"$f":"U20","v":3.730934296551724},3.9750141103448273,{"$f":"W20","v":4.650766509103448}]
[null,37672,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.483985200000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.97},{"$f":"E14*Dane!$E$26","v":{"v":6.3,"d":"6.30"}},{"$f":"F14*Dane!$E$26","v":{"v":7.4,"d":"7.40"}},{"$f":"G14*Dane!$E$26","v":{"v":9.809565217391304,"d":"9.81"}},{"$f":"H14*Dane!$E$26","v":{"v":14.188390501319263,"d":"14.19"}},{"$f":"I14*Dane!$E$26","v":{"v":15.047625329815304,"d":"15.05"}},{"$f":"S27*T25+S28","v":15.649089709762533},{"$f":"S27*U25+S28","v":16.551286279683378},{"$f":"J14*Dane!$E$26","v":18.054947229551452},{"$f":"K14*Dane!$E$26","v":19.49666425741425}]
[null,{"$f":"D14+9","v":14.969999999999999},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06600000000000002},{"$f":"(P26-O26)/(P3-O3)","v":0.13750000000000007},{"$f":"(Q26-P26)/(Q3-P3)","v":0.26772946859903374},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8757650567855919},{"$f":"(S26-R26)/(S3-R3)","v":0.28641160949868016},{"$f":"(V26-S26)/(V3-S3)","v":0.3007321899736148},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.14417170278627972}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.483985200000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":7.29},8.3625,9.274106280193237,8.05803510382012,12.183509234828502,12.040303430079156,null,null,{"$f":"V26-V27*V25","v":15.171513173825858}]
[null,{"$f":"D9+9","v":{"v":14.965266384000001,"d":"14.97"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.97},{"$f":"O27*O25+O28","v":6.3},7.400000000000001,9.809565217391304,14.188390501319263,15.047625329815304,{"$f":"T26","v":15.649089709762533},{"$f":"U26","v":16.551286279683378},18.054947229551452,{"$f":"W26","v":19.49666425741425}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.23524126,"d":"1.24"}},{"v":1.5456216216216216,"d":"1.55"},{"v":1.821386004221147,"d":"1.82"},{"v":2.2727204486058494,"d":"2.27"},{"v":3.0477461810162305,"d":"3.05"},{"v":3.185288689655172,"d":"3.19"},{"$f":"T25*S32+S33","v":3.274476772965517},{"$f":"U25*S32+S33","v":3.408258897931034},{"$f":"J13","v":3.631229106206896},{"$f":"K13","v":4.2485380542620685}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.06207607232432433},{"$f":"(P31-O31)/(P25-O25)","v":0.03447054782494066},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05014827159830028},{"$f":"(R31-Q31)/(R25-Q25)","v":0.15500514648207622},{"$f":"(S31-R31)/(S25-R25)","v":0.04584750287964715},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.0445940416551724},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06173089480551726}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.4767627064864866},{"$f":"O31-O32*O25","v":2.0626798389957317},{"$f":"P31-P32*P25","v":2.172423905409249},{"$f":"Q31-Q32*Q25","v":1.962710155641697},{"$f":"R31-R32*R25","v":2.7268136608587006},{"$f":"S31-S32*$S$3","v":2.739348273103448},null,null,{"$f":"V31-V32*V25","v":2.396611210096551}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.23524126},{"$f":"O32*O25+O33","v":1.5456216216216219},1.8213860042211472,2.2727204486058494,3.0477461810162305,3.185288689655172,{"$f":"T31","v":3.274476772965517},{"$f":"U31","v":3.408258897931034},3.631229106206896,{"$f":"W31","v":4.2485380542620685}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-23.147142362569713},-19.47392666298139,-54.12747524752476,-5.929189614476789,-24.901579887331632,-23.394225298890657,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-23.394225298890657},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-23.394225298890657},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.55131080778388},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.55131080778388}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A14","index":75,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A14"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":6.141119600000001},{"$f":"E7*Dane!$E$26","v":6.9},{"$f":"F7*Dane!$E$26","v":10.3},{"$f":"G7*Dane!$E$26","v":10.5},{"$f":"H7*Dane!$E$26","v":15.5},{"$f":"I7*Dane!$E$26","v":16.4312027818448},{"$f":"S5*T3+S6","v":17.08845089311859},{"$f":"$S$5*U3+$S$6","v":18.07432306002928},{"$f":"J7*Dane!$E$26","v":19.717443338213755},{"$f":"K7*Dane!$E$26","v":21.294838805270857}]
[null,"Q",null,{"v":6.141119600000001,"d":"6.14"},{"v":6.9,"d":"6.90"},7.95,{"v":8.7,"d":"8.70"},13.66,{"v":14.48066,"d":"14.48"},{"v":17.376792,"d":"17.38"},{"v":18.766935359999998,"d":"18.77"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.15177607999999995},{"$f":"(P4-O4)/(P3-O3)","v":0.42500000000000004},{"$f":"(Q4-P4)/(Q3-P3)","v":0.022222222222222143},{"$f":"(R4-Q4)/(R3-Q3)","v":1},{"$f":"(S4-R4)/(S3-R3)","v":0.3104009272815998},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.32862405563689556},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15773954670571017}]
[null,"COP",null,{"v":1.6434000000000002,"d":"1.64"},{"v":2.0909090909090913,"d":"2.09"},{"v":2.7,"d":"2.70"},3.32,{"v":4.5,"d":"4.50"},{"v":4.684050000000001,"d":"4.68"},{"v":5.339817000000001,"d":"5.34"},{"v":6.247585890000001,"d":"6.25"},null,"b=",{"$f":"N4-N5*$N$3","v":9.176641199999999},{"$f":"O4-O5*O3","v":13.275000000000002},{"$f":"P4-P5*P3","v":10.455555555555556},{"$f":"Q4-Q5*Q3","v":8.5},{"$f":"R4-R5*R3","v":13.327193509028803},{"$f":"S4-S5*$S$3","v":13.144962225475844},null,null,{"$f":"V4-V5*V3","v":16.562652404099552}]
[{"$nulls":3},{"$f":"D5","v":{"v":6.141119600000001,"d":"6.14"}},{"$f":"E5","v":{"v":6.9,"d":"6.90"}},{"v":10.3,"d":"10.30"},{"v":10.5,"d":"10.50"},{"v":15.5,"d":"15.50"},{"$f":"H7/H5*I5","v":16.4312027818448},{"$f":"I7/I5*J5","v":19.717443338213755},{"$f":"J7/J5*K5","v":21.294838805270857},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":6.1411196},6.900000000000001,10.3,10.5,15.5,16.4312027818448,{"$f":"T4","v":17.08845089311859},{"$f":"U4","v":18.07432306002928},{"$f":"V5*V3+V6","v":19.717443338213755},{"$f":"W4","v":21.294838805270857}]
[null,"Q",null,{"v":5.649830032000001,"d":"5.65"},{"v":5.9,"d":"5.90"},{"$f":"(F5+F12)/2","v":{"v":7.7970125786163536,"d":"7.80"}},{"$f":"(G5+G12)/2","v":{"v":8.797413793103448,"d":"8.80"}},{"$f":"(H5+H12)/2","v":{"v":13.416932650073205,"d":"13.42"}},{"v":13.394610499999999,"d":"13.39"},{"v":16.0735326,"d":"16.07"},{"v":17.359415207999998,"d":"17.36"},null,"COP",{"$f":"D6","v":1.6434000000000002},2.0909090909090913,2.7,3.32,4.5,4.684050000000001,{"$f":"T3*S10+S11","v":4.8152034000000015},{"$f":"U3*S10+S11","v":5.011933500000001},{"$f":"J6","v":5.339817000000001},{"$f":"K6","v":6.247585890000001}]
[null,"COP",null,{"v":1.364022,"d":"1.36"},{"v":1.6237629267207827,"d":"1.62"},{"v":2.042680150052027,"d":"2.04"},{"v":2.531391472883835,"d":"2.53"},{"v":3.422033164729032,"d":"3.42"},{"v":3.585721034482759,"d":"3.59"},{"v":4.087721979310346,"d":"4.09"},{"v":4.782634715793104,"d":"4.78"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.08950181818181821},{"$f":"(P9-O9)/(P3-O3)","v":0.07613636363636361},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06888888888888885},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23600000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.061350000000000314},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.0655767},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09077688899999999}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.4334363636363645},{"$f":"O9-O10*O3","v":3.2329545454545454},{"$f":"P9-P10*P3","v":3.1822222222222223},{"$f":"Q9-Q10*Q3","v":2.848},{"$f":"R9-R10*R3","v":4.070549999999998},{"$f":"S9-S10*$S$3","v":4.028283000000001},null,null,{"$f":"V9-V10*V3","v":3.5242792200000013}]
[null,"Q",null,5.65,{"v":5.9,"d":"5.90"},{"$f":"5.9*(F7/F5)","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"7.37*(G7/G5)","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"11.61*(H7/H5)","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"12.31*(I7/I5)","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"14.77*(J7/J5)","v":{"v":16.759516837481694,"d":"16.76"}},{"$f":"15.95*(K7/K5)","v":{"v":18.09846266471449,"d":"18.10"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2704132000000001,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4782577560324697,"d":"1.48"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8307362951594215,"d":"1.83"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.3156348837303007,"d":"2.32"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.123859898837419,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.275604620689655,"d":"3.28"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.734189267586208,"d":"3.73"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.369001443075862,"d":"4.37"}},null,"COP=",{"$f":"N10*N3+N11","v":1.6434000000000002},{"$f":"O10*O3+O11","v":2.0909090909090913},2.7,3.32,4.5,4.684050000000001,{"$f":"T9","v":4.8152034000000015},{"$f":"U9","v":5.011933500000001},5.339817000000001,{"$f":"W9","v":6.247585890000001}]
[{"$nulls":3},{"$f":"D12","v":5.65},{"$f":"E12","v":{"v":5.9,"d":"5.90"}},{"v":7.644025157232706,"d":"7.64"},{"v":8.894827586206898,"d":"8.89"},{"v":13.17386530014641,"d":"13.17"},{"v":13.96815519765739,"d":"13.97"},{"v":16.759516837481694,"d":"16.76"},{"v":18.09846266471449,"d":"18.10"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.13,1.26,{"v":1.512820512820513,"d":"1.51"},{"v":1.9919999999999998,"d":"1.99"},{"v":2.6766,"d":"2.68"},{"v":2.81043,"d":"2.81"},{"v":3.2038902000000005,"d":"3.20"},{"v":3.748551534,"d":"3.75"},null,"Q",{"$f":"D9*Dane!$E$26","v":5.649830032000001},{"$f":"E9*Dane!$E$26","v":5.9},{"$f":"F9*Dane!$E$26","v":7.7970125786163536},{"$f":"G9*Dane!$E$26","v":8.797413793103448},{"$f":"H9*Dane!$E$26","v":13.416932650073205},{"$f":"I9*Dane!$E$26","v":13.394610499999999},{"$f":"S16*T14+S17","v":13.93039492},{"$f":"$S$16*U14+$S$17","v":14.73407155},{"$f":"J9*Dane!$E$26","v":16.0735326},{"$f":"K9*Dane!$E$26","v":17.359415207999998}]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.05003399359999996},{"$f":"(P15-O15)/(P3-O3)","v":0.23712657232704415},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11115569049856609},{"$f":"(R15-Q15)/(R3-Q3)","v":0.9239037713939513},{"$f":"(S15-R15)/(S3-R3)","v":-7.4407166910687534E-3},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.26789221000000013},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.1285882607999998}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.650509904},{"$f":"O15-O16*O3","v":9.456898584905662},{"$f":"P15-P16*P3","v":8.575102412106316},{"$f":"Q15-Q16*Q3","v":6.949606250315545},{"$f":"R15-R16*R3","v":13.469017666910686},{"$f":"S15-S16*$S$3","v":10.715688399999998},null,null,{"$f":"V15-V16*V14","v":13.501767384000004}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":5.649830032000001},{"$f":"O16*O14+O17","v":5.9},7.7970125786163536,8.797413793103448,13.416932650073205,13.394610499999999,{"$f":"T15","v":13.93039492},{"$f":"U15","v":14.73407155},16.0735326,{"$f":"W15","v":17.359415207999998}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.364022},1.6237629267207827,2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T14*S21+S22","v":3.6861212234482763},{"$f":"U14*S21+S22","v":3.836721506896552},{"$f":"J10","v":4.087721979310346},{"$f":"K10","v":4.782634715793104}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.05194818534415653},{"$f":"(P20-O20)/(P14-O14)","v":0.052364652916405546},{"$f":"(Q20-P20)/(Q14-P14)","v":0.054301258092423095},{"$f":"(R20-Q20)/(R14-Q14)","v":0.17812833836903944},{"$f":"(S20-R20)/(S14-R14)","v":0.05456262325124225},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.05020009448275871},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06949127364827579}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.402985706883131},{"$f":"O20-O21*O14","v":2.409232720466866},{"$f":"P20-P21*P14","v":2.4227889566989886},{"$f":"Q20-Q21*Q14","v":2.175134796145756},{"$f":"R20-R21*R14","v":3.040094801970336},{"$f":"S20-S21*$S$3","v":3.0837200896551717},null,null,{"$f":"V20-V21*V14","v":2.69789650634483}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,32 | 4,5"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3640220000000003},{"$f":"O21*O14+O22","v":1.623762926720783},2.042680150052027,2.531391472883835,3.422033164729032,3.585721034482759,{"$f":"T20","v":3.6861212234482763},{"$f":"U20","v":3.836721506896552},4.087721979310346,{"$f":"W20","v":4.782634715793104}]
[null,36761,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":15.1411196},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":5.65},{"$f":"E14*Dane!$E$26","v":{"v":5.9,"d":"5.90"}},{"$f":"F14*Dane!$E$26","v":{"v":7.644025157232706,"d":"7.64"}},{"$f":"G14*Dane!$E$26","v":{"v":8.894827586206898,"d":"8.89"}},{"$f":"H14*Dane!$E$26","v":{"v":13.17386530014641,"d":"13.17"}},{"$f":"I14*Dane!$E$26","v":{"v":13.96815519765739,"d":"13.97"}},{"$f":"S27*T25+S28","v":14.526427525622251},{"$f":"S27*U25+S28","v":15.363836017569543},{"$f":"J14*Dane!$E$26","v":16.759516837481694},{"$f":"K14*Dane!$E$26","v":18.09846266471449}]
[null,{"$f":"D14+9","v":14.65},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.05},{"$f":"(P26-O26)/(P3-O3)","v":0.2180031446540882},{"$f":"(Q26-P26)/(Q3-P3)","v":0.13897804766379906},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8558075427879025},{"$f":"(S26-R26)/(S3-R3)","v":0.26476329917032676},{"$f":"(V26-S26)/(V3-S3)","v":0.2791361639824304},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.1338945827232795}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":15.1411196},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.65},9.170047169811323,8.6168714908793,7.183212500631092,11.320522205954124,11.176793557833086,null,null,{"$f":"V26-V27*V25","v":14.081625183016104}]
[null,{"$f":"D9+9","v":{"v":14.649830032,"d":"14.65"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":5.65},{"$f":"O27*O25+O28","v":5.8999999999999995},7.644025157232706,8.894827586206898,13.17386530014641,13.96815519765739,{"$f":"T26","v":14.526427525622251},{"$f":"U26","v":15.363836017569543},16.759516837481694,{"$f":"W26","v":18.09846266471449}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2704132000000001,"d":"1.27"}},{"v":1.4782577560324697,"d":"1.48"},{"v":1.8307362951594215,"d":"1.83"},{"v":2.3156348837303007,"d":"2.32"},{"v":3.123859898837419,"d":"3.12"},{"v":3.275604620689655,"d":"3.28"},{"$f":"T25*S32+S33","v":3.367321550068966},{"$f":"U25*S32+S33","v":3.504896944137932},{"$f":"J13","v":3.734189267586208},{"$f":"K13","v":4.369001443075862}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.041568911206493905},{"$f":"(P31-O31)/(P25-O25)","v":0.04405981739086898},{"$f":"(Q31-P31)/(Q25-P25)","v":0.05387762095231991},{"$f":"(R31-Q31)/(R25-Q25)","v":0.16164500302142368},{"$f":"(S31-R31)/(S25-R25)","v":0.05058157395074536},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045858464689655286},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06348121754896541}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":2.1017914241298783},{"$f":"O31-O32*O25","v":2.1391550168955042},{"$f":"P31-P32*P25","v":2.2078796418256608},{"$f":"Q31-Q32*Q25","v":1.9923448776874533},{"$f":"R31-R32*R25","v":2.7697888811822016},{"$f":"S31-S32*$S$3","v":2.8170199737931023},null,null,{"$f":"V31-V32*V25","v":2.4645649166069}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2704132000000001},{"$f":"O32*O25+O33","v":1.4782577560324697},1.8307362951594213,2.3156348837303007,3.123859898837419,3.275604620689655,{"$f":"T31","v":3.367321550068966},{"$f":"U31","v":3.504896944137932},3.734189267586208,{"$f":"W31","v":4.369001443075862}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-22.516924442420184},-18.852392538523926,-49.12876361306858,-5.100080064051241,-23.815122274436288,-22.48729265223904,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-22.48729265223904},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-22.48729265223904},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-47.25047968373281},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-47.25047968373281}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":0},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-20}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"A12","index":76,"n_rows":48,"n_cols":30,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-E(-AC) 101.A12"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":5.27},{"$f":"E7*Dane!$E$26","v":6.3},{"$f":"F7*Dane!$E$26","v":9},{"$f":"G7*Dane!$E$26","v":10},{"$f":"H7*Dane!$E$26","v":14},{"$f":"I7*Dane!$E$26","v":14.758702608695653},{"$f":"S5*T3+S6","v":15.349050713043479},{"$f":"$S$5*U3+$S$6","v":16.23457286956522},{"$f":"J7*Dane!$E$26","v":17.710443130434783},{"$f":"K7*Dane!$E$26","v":19.127278580869564},null,{"$f":"N5*$Y$24+N6","v":11.454291666666668},14.744531250000001,10.891203703703704,16.416666666666664,14.763971376811595,14.764852068115943]
[null,"Q",null,{"v":5.274038,"d":"5.27"},{"v":6.3,"d":"6.30"},{"v":7.4,"d":"7.40"},7.45,{"v":11.5,"d":"11.50"},{"v":12.12322,"d":"12.12"},{"v":14.547863999999999,"d":"14.55"},{"v":15.71169312,"d":"15.71"},null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.20600000000000004},{"$f":"(P4-O4)/(P3-O3)","v":0.3375},{"$f":"(Q4-P4)/(Q3-P3)","v":0.1111111111111111},{"$f":"(R4-Q4)/(R3-Q3)","v":0.8},{"$f":"(S4-R4)/(S3-R3)","v":0.2529008695652178},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.2951740521739129},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.1416835450434782}]
[null,"COP",null,{"v":1.5939000000000003,"d":"1.59"},{"v":1.8529411764705883,"d":"1.85"},2.73,3.31,4.45,{"v":4.65885,"d":"4.66"},{"v":5.311089,"d":"5.31"},{"v":6.21397413,"d":"6.21"},null,"b=",{"$f":"N4-N5*$N$3","v":9.39},{"$f":"O4-O5*O3","v":11.3625},{"$f":"P4-P5*P3","v":9.777777777777779},{"$f":"Q4-Q5*Q3","v":8.4},{"$f":"R4-R5*R3","v":12.229693913043475},{"$f":"S4-S5*$S$3","v":11.806962086956524},null,null,{"$f":"V4-V5*V3","v":14.87677222956522}]
[{"$nulls":3},{"$f":"5.27","v":5.27},{"$f":"6.3","v":{"v":6.3,"d":"6.30"}},{"v":9,"d":"9.00"},{"v":10,"d":"10.00"},{"v":14,"d":"14.00"},{"$f":"H7/H5*I5","v":14.758702608695653},{"$f":"I7/I5*J5","v":17.710443130434783},{"$f":"J7/J5*K5","v":19.127278580869564},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":5.27},6.300000000000001,9,10,14,14.758702608695653,{"$f":"T4","v":15.349050713043479},{"$f":"U4","v":16.23457286956522},{"$f":"V5*V3+V6","v":17.710443130434783},{"$f":"W4","v":19.127278580869564}]
[null,"Q",null,{"v":4.852114960000001,"d":"4.85"},{"$f":"(E7/E5)*5.3","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*6.08","v":{"v":7.394594594594595,"d":"7.39"}},{"$f":"(G7/G5)*6.86","v":{"v":9.208053691275168,"d":"9.21"}},{"$f":"(H7/H5)*6.86","v":{"v":8.351304347826089,"d":"8.35"}},{"v":11.2139785,"d":"11.21"},{"v":13.456774199999998,"d":"13.46"},{"v":14.533316136,"d":"14.53"},null,"COP",{"$f":"D6","v":1.5939000000000003},1.8529411764705883,2.73,3.31,4.45,4.65885,{"$f":"T3*S10+S11","v":4.7892978},{"$f":"U3*S10+S11","v":4.9849695},{"$f":"J6","v":5.311089},{"$f":"K6","v":6.21397413}]
[null,"COP",null,{"v":1.3229370000000003,"d":"1.32"},{"v":1.3947368421052633,"d":"1.39"},{"v":1.8555402239827932,"d":"1.86"},{"v":2.4909994752904505,"d":"2.49"},{"v":3.403093073677997,"d":"3.40"},{"v":3.56643,"d":"3.57"},{"v":4.0657302,"d":"4.07"},{"v":4.756904334,"d":"4.76"},null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.0518082352941176},{"$f":"(P9-O9)/(P3-O3)","v":0.10963235294117646},{"$f":"(Q9-P9)/(Q3-P3)","v":0.06444444444444446},{"$f":"(R9-Q9)/(R3-Q3)","v":0.22800000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.06961666666666666},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.06522389999999997},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.09028851300000004}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":2.6300647058823525},{"$f":"O9-O10*O3","v":3.497426470588235},{"$f":"P9-P10*P3","v":3.181111111111111},{"$f":"Q9-Q10*Q3","v":2.854},{"$f":"R9-R10*R3","v":3.9626833333333336},{"$f":"S9-S10*$S$3","v":4.006611},null,null,{"$f":"V9-V10*V3","v":3.505318739999999}]
[null,"Q",null,{"$f":"D9","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E9","v":{"v":5.3,"d":"5.30"}},{"$f":"(F7/F5)*5.5","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"(G7/G5)*6.33","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"(H7/H5)*10.61","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"(I7/I5)*11.21","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"(J7/J5)*13.46","v":{"v":16.38608695652174,"d":"16.39"}},{"$f":"(K7/K5)*14.53","v":{"v":17.688695652173912,"d":"17.69"}},null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.2337622000000001,"d":"1.23"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.256842105263158,"d":"1.26"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.724435245500787,"d":"1.72"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.2673996851742704,"d":"2.27"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.1067358442067983,"d":"3.11"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.257982,"d":"3.26"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.71409948,"d":"3.71"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.345496391599999,"d":"4.35"}},null,"COP=",{"$f":"N10*N3+N11","v":1.5939000000000005},{"$f":"O10*O3+O11","v":1.852941176470588},2.73,3.31,4.45,4.65885,{"$f":"T9","v":4.7892978},{"$f":"U9","v":4.9849695},5.311089,{"$f":"W9","v":6.21397413}]
[{"$nulls":3},{"$f":"D12","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E12","v":{"v":5.3,"d":"5.30"}},{"v":6.6891891891891895,"d":"6.69"},{"v":8.496644295302014,"d":"8.50"},{"v":12.916521739130435,"d":"12.92"},{"v":13.646956521739133,"d":"13.65"},{"v":16.38608695652174,"d":"16.39"},{"v":17.688695652173912,"d":"17.69"},null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP",null,{"v":1.1,"d":"1.10"},1.05,{"v":1.5277777777777777,"d":"1.53"},{"v":1.932,"d":"1.93"},{"v":2.6622,"d":"2.66"},{"v":2.79531,"d":"2.80"},{"v":3.1866534,"d":"3.19"},{"v":3.7283844779999997,"d":"3.73"},null,"Q",{"$f":"D9*Dane!$E$26","v":4.852114960000001},{"$f":"E9*Dane!$E$26","v":5.3},{"$f":"F9*Dane!$E$26","v":7.394594594594595},{"$f":"G9*Dane!$E$26","v":9.208053691275168},{"$f":"H9*Dane!$E$26","v":8.351304347826089},{"$f":"I9*Dane!$E$26","v":11.2139785},{"$f":"S16*T14+S17","v":11.66253764},{"$f":"$S$16*U14+$S$17","v":12.335376349999999},{"$f":"J9*Dane!$E$26","v":13.456774199999998},{"$f":"K9*Dane!$E$26","v":14.533316136},null,{"$f":"N16*$Y$24+N17","v":7.5412913876666625},11.85106278153153,10.824215154752068,7.833684952825604,11.233858181612318,11.218650991041667]
[null,"Czynnik",{"$nulls":3},"R410A",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.08957700799999983},{"$f":"(P15-O15)/(P3-O3)","v":0.26182432432432434},{"$f":"(Q15-P15)/(Q3-P3)","v":0.2014954551867304},{"$f":"(R15-Q15)/(R3-Q3)","v":-0.17134986868981592},{"$f":"(S15-R15)/(S3-R3)","v":0.9542247173913037},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.22427956999999984},null,null,{"$f":"(W15-V15)/(W14-V14)","v":0.10765419360000017}]
[null,"Napełnienie",{"$nulls":3},2.5,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":6.643655119999997},{"$f":"O15-O16*O3","v":9.227364864864864},{"$f":"P15-P16*P3","v":8.805062780901707},{"$f":"Q15-Q16*Q3","v":9.5507534286548},{"$f":"R15-R16*R3","v":1.671731326086963},{"$f":"S15-S16*$S$3","v":8.971182800000001},null,null,{"$f":"V15-V16*V14","v":11.303690327999995}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},64,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.852114960000001},{"$f":"O16*O14+O17","v":5.299999999999999},7.394594594594595,9.208053691275168,8.351304347826089,11.2139785,{"$f":"T15","v":11.66253764},{"$f":"U15","v":12.335376349999999},13.456774199999998,{"$f":"W15","v":14.533316136}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},65,{"$nulls":6},"COP",{"$f":"D10","v":1.3229370000000003},1.3947368421052633,1.8555402239827932,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T14*S21+S22","v":3.66629004},{"$f":"U14*S21+S22","v":3.8160800999999998},{"$f":"J10","v":4.0657302},{"$f":"K10","v":4.756904334}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.014359968421052605},{"$f":"(P20-O20)/(P14-O14)","v":0.05760042273469124},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0706065834786286},{"$f":"(R20-Q20)/(R14-Q14)","v":0.18241871967750933},{"$f":"(S20-R20)/(S14-R14)","v":0.05444564210733427},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.04993002},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.06911741339999997}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":1.6101363684210523},{"$f":"O20-O21*O14","v":2.258743183125632},{"$f":"P20-P21*P14","v":2.3497863083331936},{"$f":"Q20-Q21*Q14","v":2.126162035935432},{"$f":"R20-R21*R14","v":3.0219735789266573},{"$f":"S20-S21*$S$3","v":3.0671298},null,null,{"$f":"V20-V21*V14","v":2.6833819320000005}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,73 | 3,31 | 4,45"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.3229370000000003},{"$f":"O21*O14+O22","v":1.3947368421052633},1.8555402239827934,2.4909994752904505,3.403093073677997,3.56643,{"$f":"T20","v":3.66629004},{"$f":"U20","v":3.8160800999999998},4.0657302,{"$f":"W20","v":4.756904334},null,{"$f":"Bilans!F293","v":10.020833333333332}]
[null,35204,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+9","v":14.274038000000001},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":4.852114960000001,"d":"4.85"}},{"$f":"E14*Dane!$E$26","v":{"v":5.3,"d":"5.30"}},{"$f":"F14*Dane!$E$26","v":{"v":6.6891891891891895,"d":"6.69"}},{"$f":"G14*Dane!$E$26","v":{"v":8.496644295302014,"d":"8.50"}},{"$f":"H14*Dane!$E$26","v":{"v":12.916521739130435,"d":"12.92"}},{"$f":"I14*Dane!$E$26","v":{"v":13.646956521739133,"d":"13.65"}},{"$f":"S27*T25+S28","v":14.194782608695654},{"$f":"S27*U25+S28","v":15.016521739130436},{"$f":"J14*Dane!$E$26","v":16.38608695652174},{"$f":"K14*Dane!$E$26","v":17.688695652173912},null,{"$f":"N27*$Y$24+N28","v":7.5412913876666625},9.644833896396397,10.107454980147933,15.586864361443437,13.652028985507249,13.652663043478263]
[null,{"$f":"D14+9","v":13.852114960000002},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.08957700799999983},{"$f":"(P26-O26)/(P3-O3)","v":0.1736486486486487},{"$f":"(Q26-P26)/(Q3-P3)","v":0.20082834512364714},{"$f":"(R26-Q26)/(R3-Q3)","v":0.8839754887656841},{"$f":"(S26-R26)/(S3-R3)","v":0.24347826086956617},{"$f":"(V26-S26)/(V3-S3)","v":0.27391304347826073},null,null,{"$f":"(W26-V26)/(W25-V25)","v":0.13026086956521715}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":14.274038000000001},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":6.643655119999997},7.9047297297297305,8.094987605054719,6.728693317770645,11.212173913043472,10.907826086956526,null,null,{"$f":"V26-V27*V25","v":13.780869565217397}]
[null,{"$f":"D9+9","v":{"v":13.852114960000002,"d":"13.85"}},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":4.852114960000001},{"$f":"O27*O25+O28","v":5.3},6.6891891891891895,8.496644295302014,12.916521739130435,13.646956521739133,{"$f":"T26","v":14.194782608695654},{"$f":"U26","v":15.016521739130436},16.38608695652174,{"$f":"W26","v":17.688695652173912}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.2337622000000001,"d":"1.23"}},{"v":1.256842105263158,"d":"1.26"},{"v":1.724435245500787,"d":"1.72"},{"v":2.2673996851742704,"d":"2.27"},{"v":3.1067358442067983,"d":"3.11"},{"v":3.257982,"d":"3.26"},{"$f":"T25*S32+S33","v":3.349205496},{"$f":"U25*S32+S33","v":3.48604074},{"$f":"J13","v":3.71409948},{"$f":"K13","v":4.345496391599999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.004615981052631568},{"$f":"(P31-O31)/(P25-O25)","v":0.058449142529703624},{"$f":"(Q31-P31)/(Q25-P25)","v":0.0603293821859426},{"$f":"(R31-Q31)/(R25-Q25)","v":0.1678672318065056},{"$f":"(S31-R31)/(S25-R25)","v":0.050415385264400626},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.045611747999999966},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.06313969115999996}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.3260818210526315},{"$f":"O31-O32*O25","v":2.1335792432087124},{"$f":"P31-P32*P25","v":2.1467409208023853},{"$f":"Q31-Q32*Q25","v":1.9316652215612593},{"$f":"R31-R32*R25","v":2.753828147355994},{"$f":"S31-S32*$S$3","v":2.8018645200000005},null,null,{"$f":"V31-V32*V25","v":2.4513056568000007}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.2337622000000001},{"$f":"O32*O25+O33","v":1.256842105263158},1.724435245500787,2.2673996851742704,3.1067358442067983,3.257982,{"$f":"T31","v":3.349205496},{"$f":"U31","v":3.48604074},3.71409948,{"$f":"W31","v":4.345496391599999}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-19.566027689030886},-18.296492071119655,-28.668578451454326,-6.0835762876579205,-24.5151802594746,-21.12695540419069,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.12695540419069},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-21.12695540419069},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.9047598928343},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-43.9047598928343}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-19.566027689030886},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-19.566027689030886},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-19.6}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A+"]

{"sheet":"B08","index":77,"n_rows":48,"n_cols":27,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B08"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":4.98},{"$f":"E7*Dane!$E$26","v":6.29},{"$f":"F7*Dane!$E$26","v":7.5},{"$f":"G7*Dane!$E$26","v":9},{"$f":"H7*Dane!$E$26","v":12},{"$f":"I7*Dane!$E$26","v":12.549482919721902},{"$f":"S5*T3+S6","v":13.48570704591166},{"$f":"$S$5*U3+$S$6","v":14.890043235196298},{"$f":"J7*Dane!$E$26","v":17.230603550670697},{"$f":"K7*Dane!$E$26","v":18.80205248404415}]
[null,"Q",null,4.98,6.29,7.5,6,8.13,7.94,8.28,9.91,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.2619999999999999},{"$f":"(P4-O4)/(P3-O3)","v":0.15125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.16666666666666666},{"$f":"(R4-Q4)/(R3-Q3)","v":0.6},{"$f":"(S4-R4)/(S3-R3)","v":0.18316097324063385},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.4681120630948795},null,null,{"$f":"(W4-V4)/(W3-V3)","v":0.15714489333734533}]
[null,"COP",null,1.9,2.22,2.7,3.6,4.66,4.99,6.57,5.99,null,"b=",{"$f":"N4-N5*$N$3","v":10.219999999999999},{"$f":"O4-O5*O3","v":8.55875},{"$f":"P4-P5*P3","v":8.666666666666666},{"$f":"Q4-Q5*Q3","v":7.8},{"$f":"R4-R5*R3","v":10.717873187315563},{"$f":"S4-S5*$S$3","v":7.868362288773106},null,null,{"$f":"V4-V5*V3","v":14.08770568392379}]
[{"$nulls":3},{"$f":"D5","v":4.98},{"$f":"E5","v":6.29},{"$f":"F5","v":7.5},9,12,{"$f":"H7/H5*I5*I6/H6","v":12.549482919721902},{"$f":"I7/I5*J5*J6/I6","v":17.230603550670697},{"$f":"J7/J5*K5*K6/J6","v":18.80205248404415},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":4.98},6.29,7.5,9,12,12.549482919721902,{"$f":"T4","v":13.48570704591166},{"$f":"U4","v":14.890043235196298},{"$f":"V5*V3+V6","v":17.230603550670697},{"$f":"W4","v":18.80205248404415}]
[null,"Q",null,4.63,5.91,6.87,7.89,8.46,8.98,9.14,8.01,null,"COP",{"$f":"D6","v":1.9},2.22,2.7,3.6,4.66,4.99,{"$f":"T3*S10+S11","v":5.306},{"$f":"U3*S10+S11","v":5.78},{"$f":"J6","v":6.57},{"$f":"K6","v":5.99}]
[null,"COP",null,1.58,1.84,2.28,3.18,3.41,3.62,4.23,4.74,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06400000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06},{"$f":"(Q9-P9)/(Q3-P3)","v":0.09999999999999999},{"$f":"(R9-Q9)/(R3-Q3)","v":0.21200000000000002},{"$f":"(S9-R9)/(S3-R3)","v":0.11000000000000003},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.158},null,null,{"$f":"(W9-V9)/(W3-V3)","v":-0.05800000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.180000000000001},{"$f":"O9-O10*O3","v":3.12},{"$f":"P9-P10*P3","v":3.4000000000000004},{"$f":"Q9-Q10*Q3","v":3.176},{"$f":"R9-R10*R3","v":3.8899999999999997},{"$f":"S9-S10*$S$3","v":3.41},null,null,{"$f":"V9-V10*V3","v":7.73}]
[null,"Q",null,{"v":3,"d":"3.00"},3.32,6.88,7.71,9.67,9.54,9.92,9.36,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.304,"d":"1.30"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4600000000000002,"d":"1.46"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":2.06},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.684,"d":"2.68"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":3.118,"d":"3.12"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":3.3040000000000003,"d":"3.30"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":3.6940000000000004,"d":"3.69"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":4.168,"d":"4.17"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9},{"$f":"O10*O3+O11","v":2.22},2.7,3.6,4.66,4.99,{"$f":"T9","v":5.306},{"$f":"U9","v":5.78},6.57,{"$f":"W9","v":5.99}]
[{"$nulls":3},{"$f":"D12","v":{"v":3,"d":"3.00"}},{"$f":"E12","v":3.32},6.88,7.71,9.67,9.54,9.92,9.36,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,0.89,0.89,1.73,1.94,2.68,2.83,2.89,3.31,null,"Q",{"$f":"D9*Dane!$E$26","v":4.63},{"$f":"E9*Dane!$E$26","v":5.91},{"$f":"F9*Dane!$E$26","v":6.87},{"$f":"G9*Dane!$E$26","v":7.89},{"$f":"H9*Dane!$E$26","v":8.46},{"$f":"I9*Dane!$E$26","v":8.98},{"$f":"S16*T14+S17","v":9.012},{"$f":"$S$16*U14+$S$17","v":9.06},{"$f":"J9*Dane!$E$26","v":9.14},{"$f":"K9*Dane!$E$26","v":8.01}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.25600000000000006},{"$f":"(P15-O15)/(P3-O3)","v":0.12},{"$f":"(Q15-P15)/(Q3-P3)","v":0.11333333333333329},{"$f":"(R15-Q15)/(R3-Q3)","v":0.11400000000000024},{"$f":"(S15-R15)/(S3-R3)","v":0.1733333333333332},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.016000000000000014},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.11300000000000007}]
[null,"Napełnienie",{"$nulls":3},1.6,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":9.75},{"$f":"O15-O16*O3","v":7.71},{"$f":"P15-P16*P3","v":7.663333333333333},{"$f":"Q15-Q16*Q3","v":7.661999999999999},{"$f":"R15-R16*R3","v":7.246666666666668},{"$f":"S15-S16*$S$3","v":8.82},null,null,{"$f":"V15-V16*V14","v":11.400000000000002}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},63,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},62,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":4.629999999999999},{"$f":"O16*O14+O17","v":5.91},6.87,7.89,8.46,8.98,{"$f":"T15","v":9.012},{"$f":"U15","v":9.06},9.14,{"$f":"W15","v":8.01}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},63,{"$nulls":6},"COP",{"$f":"D10","v":1.58},1.84,2.28,3.18,3.41,3.62,{"$f":"T14*S21+S22","v":3.742},{"$f":"U14*S21+S22","v":3.9250000000000003},{"$f":"J10","v":4.23},{"$f":"K10","v":4.74}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.052000000000000005},{"$f":"(P20-O20)/(P14-O14)","v":0.054999999999999966},{"$f":"(Q20-P20)/(Q14-P14)","v":0.10000000000000003},{"$f":"(R20-Q20)/(R14-Q14)","v":0.046},{"$f":"(S20-R20)/(S14-R14)","v":0.06999999999999999},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.06100000000000003},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.050999999999999976}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.62},{"$f":"O20-O21*O14","v":2.6649999999999996},{"$f":"P20-P21*P14","v":2.98},{"$f":"Q20-Q21*Q14","v":3.088},{"$f":"R20-R21*R14","v":2.9200000000000004},{"$f":"S20-S21*$S$3","v":3.01},null,null,{"$f":"V20-V21*V14","v":3.210000000000001}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,7 | 3,6 | 4,66"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.58},{"$f":"O21*O14+O22","v":1.84},2.28,3.18,3.41,3.62,{"$f":"T20","v":3.742},{"$f":"U20","v":3.9250000000000003},4.23,{"$f":"W20","v":4.74}]
[null,29055,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":10.98},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":3,"d":"3.00"}},{"$f":"E14*Dane!$E$26","v":3.32},{"$f":"F14*Dane!$E$26","v":6.88},{"$f":"G14*Dane!$E$26","v":7.71},{"$f":"H14*Dane!$E$26","v":9.67},{"$f":"I14*Dane!$E$26","v":9.54},{"$f":"S27*T25+S28","v":9.616},{"$f":"S27*U25+S28","v":9.73},{"$f":"J14*Dane!$E$26","v":9.92},{"$f":"K14*Dane!$E$26","v":9.36}]
[null,{"$f":"D14+6","v":{"v":9,"d":"9.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.445},{"$f":"(Q26-P26)/(Q3-P3)","v":0.09222222222222223},{"$f":"(R26-Q26)/(R3-Q3)","v":0.392},{"$f":"(S26-R26)/(S3-R3)","v":-0.04333333333333359},{"$f":"(V26-S26)/(V3-S3)","v":0.038000000000000075},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.05600000000000005}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":10.98},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":4.279999999999999},9.995,7.525555555555556,6.926,9.973333333333334,9.159999999999998,null,null,{"$f":"V26-V27*V25","v":11.040000000000001}]
[null,{"$f":"D9+6","v":10.629999999999999},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":3},{"$f":"O27*O25+O28","v":3.3199999999999994},6.880000000000001,7.71,9.67,9.54,{"$f":"T26","v":9.616},{"$f":"U26","v":9.73},9.92,{"$f":"W26","v":9.36}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.304,"d":"1.30"}},{"v":1.4600000000000002,"d":"1.46"},2.06,{"v":2.684,"d":"2.68"},{"v":3.118,"d":"3.12"},{"v":3.3040000000000003,"d":"3.30"},{"$f":"T25*S32+S33","v":3.3820000000000006},{"$f":"U25*S32+S33","v":3.4990000000000006},{"$f":"J13","v":3.6940000000000004},{"$f":"K13","v":4.168},{"$nulls":3},{"$f":"-8.5*O27+O28","v":6.212499999999999}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.031200000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.07499999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06933333333333334},{"$f":"(R31-Q31)/(R25-Q25)","v":0.08679999999999995},{"$f":"(S31-R31)/(S25-R25)","v":0.06200000000000013},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.039000000000000014},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.04739999999999998}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9280000000000006},{"$f":"O31-O32*O25","v":2.585},{"$f":"P31-P32*P25","v":2.5453333333333337},{"$f":"Q31-Q32*Q25","v":2.5104},{"$f":"R31-R32*R25","v":2.683999999999999},{"$f":"S31-S32*$S$3","v":2.914},null,null,{"$f":"V31-V32*V25","v":2.746000000000001}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.304},{"$f":"O32*O25+O33","v":1.4600000000000002},2.0600000000000005,2.684,3.118,3.3040000000000003,{"$f":"T31","v":3.3820000000000006},{"$f":"U31","v":3.4990000000000006},3.6940000000000004,{"$f":"W31","v":4.168}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-18.89752973467521},-20.40309155766944,-19.71915747241725,-6.9221260815822,-25.136196475999924,-8.547973507152218,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.547973507152218},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-8.547973507152218},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-38.88802665450715},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-38.88802665450715}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":-18.89752973467521},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-18.89752973467521},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-18.9}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B06","index":78,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B06"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":3},{"$f":"E7*Dane!$E$26","v":3.5},{"$f":"F7*Dane!$E$26","v":4.5},{"$f":"G7*Dane!$E$26","v":5},{"$f":"H7*Dane!$E$26","v":6.6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.7,3.27,4.42,4.43,6.02,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.31999999999999995},{"$f":"(S4-R4)/(S3-R3)","v":0.22657807308970104},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.88,2.22,2.75,3.74,4.9,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":5},{"$f":"O4-O5*O3","v":5.375},{"$f":"P4-P5*P3","v":4.888888888888889},{"$f":"Q4-Q5*Q3","v":4.36},{"$f":"R4-R5*R3","v":5.013953488372092},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},3,3.5,4.5,5,6.6,{"$f":"H7/H5*I5","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":3},3.5,4.5,5,6.6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.11,2.55,3.45,3.46,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.88},2.22,2.75,3.74,4.9,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.16,1.37,1.69,2.31,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.06800000000000006},{"$f":"(P9-O9)/(P3-O3)","v":0.06624999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.11000000000000003},{"$f":"(R9-Q9)/(R3-Q3)","v":0.23200000000000004},{"$f":"(S9-R9)/(S3-R3)","v":0.013333333333333345},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.240000000000001},{"$f":"O9-O10*O3","v":3.21375},{"$f":"P9-P10*P3","v":3.5200000000000005},{"$f":"Q9-Q10*Q3","v":3.2760000000000002},{"$f":"R9-R10*R3","v":4.806666666666667},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.1400000000000001,"d":"1.14"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.266,"d":"1.27"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.5659999999999998,"d":"1.57"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.138,"d":"2.14"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.88},{"$f":"O10*O3+O11","v":2.2200000000000006},2.75,3.74,4.9,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.11},{"$f":"E9*Dane!$E$26","v":2.55},{"$f":"F9*Dane!$E$26","v":3.45},{"$f":"G9*Dane!$E$26","v":3.46},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.088},{"$f":"(P15-O15)/(P3-O3)","v":0.11250000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.266},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":3.8699999999999997},{"$f":"O15-O16*O3","v":4.237500000000001},{"$f":"P15-P16*P3","v":3.457777777777778},{"$f":"Q15-Q16*Q3","v":2.928},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.11},{"$f":"O16*O14+O17","v":2.55},3.45,3.46,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.16},1.37,1.69,2.31,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.04200000000000004},{"$f":"(P20-O20)/(P14-O14)","v":0.03999999999999998},{"$f":"(Q20-P20)/(Q14-P14)","v":0.0688888888888889},{"$f":"(R20-Q20)/(R14-Q14)","v":0.13399999999999998},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.000000000000001},{"$f":"O20-O21*O14","v":1.9699999999999998},{"$f":"P20-P21*P14","v":2.1722222222222225},{"$f":"Q20-Q21*Q14","v":2.0420000000000003},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,75 | 3,74 | 4,9"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.1600000000000001},{"$f":"O21*O14+O22","v":1.37},1.6900000000000002,2.31,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,28000,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.7},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.7},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.11},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.1400000000000001,"d":"1.14"}},{"v":1.266,"d":"1.27"},{"v":1.5659999999999998,"d":"1.57"},{"v":2.138,"d":"2.14"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.02519999999999998},{"$f":"(P31-O31)/(P25-O25)","v":0.03749999999999998},{"$f":"(Q31-P31)/(Q25-P25)","v":0.06355555555555556},{"$f":"(R31-Q31)/(R25-Q25)","v":0.12360000000000007},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.6439999999999997},{"$f":"O31-O32*O25","v":1.8284999999999996},{"$f":"P31-P32*P25","v":2.0108888888888887},{"$f":"Q31-Q32*Q25","v":1.8907999999999998},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.1400000000000001},{"$f":"O32*O25+O33","v":1.266},1.5659999999999998,2.138,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-9.729729729729728},-10.235602094240837,-11.411951348492863,-3.6247504990019963,-6.366450041295075,-12.28187538332234,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.28187538332234},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.28187538332234},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.56848443313105},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.56848443313105}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-10.235602094240837},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-10.235602094240837},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-10.2}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]

{"sheet":"B04","index":79,"n_rows":48,"n_cols":23,"rows_kept":48,"hidden":true}
[]
[null,"Vitocal 100-S AWB-M-E(-AC) 101.B04"]
[{"$nulls":3},-20,-15,-7,2,7,10,20,30,null,35,-20,-15,-7,2,7,10,12,15,20,30]
[null,"VTS",35,{"$nulls":9},"Q",{"$f":"D7*Dane!$E$26","v":2.5},{"$f":"E7*Dane!$E$26","v":3},{"$f":"F7*Dane!$E$26","v":4},{"$f":"G7*Dane!$E$26","v":4.5},{"$f":"H7*Dane!$E$26","v":6},{"$f":"I7*Dane!$E$26","v":7.279734219269103},{"$f":"S5*T3+S6","v":7.540664451827243},{"$f":"$S$5*U3+$S$6","v":7.932059800664453},{"$f":"J7*Dane!$E$26","v":8.584385382059802},{"$f":"K7*Dane!$E$26","v":8.463787375415283}]
[null,"Q",null,2.45,2.96,4,3.56,4.08,6.64,7.83,7.72,null,"a=",{"$f":"(O4-N4)/($O$3-$N$3)","v":0.1},{"$f":"(P4-O4)/(P3-O3)","v":0.125},{"$f":"(Q4-P4)/(Q3-P3)","v":0.05555555555555555},{"$f":"(R4-Q4)/(R3-Q3)","v":0.3},{"$f":"(S4-R4)/(S3-R3)","v":0.4265780730897009},{"$f":"(V4-S4)/($V$3-$S$3)","v":0.1304651162790699},null,null,{"$f":"(W4-V4)/(W3-V3)","v":-0.012059800664451892}]
[null,"COP",null,1.95,2.31,2.86,3.84,5.1,4.94,5.3,5.67,null,"b=",{"$f":"N4-N5*$N$3","v":4.5},{"$f":"O4-O5*O3","v":4.875},{"$f":"P4-P5*P3","v":4.388888888888889},{"$f":"Q4-Q5*Q3","v":3.9},{"$f":"R4-R5*R3","v":3.0139534883720938},{"$f":"S4-S5*$S$3","v":5.975083056478404},null,null,{"$f":"V4-V5*V3","v":8.82558139534884}]
[{"$nulls":3},2.5,3,{"$f":"F5","v":4},4.5,6,{"$f":"'B06'!I7","v":7.279734219269103},{"$f":"I7/I5*J5","v":8.584385382059802},{"$f":"J7/J5*K5","v":8.463787375415283},null,"weryfikacja"]
[null,"VTS",45,{"$nulls":9},"Q=",{"$f":"N5*N3+N6","v":2.5},3,4,4.5,6,7.279734219269103,{"$f":"T4","v":7.540664451827243},{"$f":"U4","v":7.932059800664453},{"$f":"V5*V3+V6","v":8.584385382059802},{"$f":"W4","v":8.463787375415283}]
[null,"Q",null,2.7,3.26,4.41,4.42,4.79,5.19,6.12,6.03,null,"COP",{"$f":"D6","v":1.95},2.31,2.86,3.84,5.1,4.94,{"$f":"T3*S10+S11","v":5.0120000000000005},{"$f":"U3*S10+S11","v":5.12},{"$f":"J6","v":5.3},{"$f":"K6","v":5.67}]
[null,"COP",null,1.48,1.75,2.16,2.96,2.98,3.05,3.26,3.5,null,"a=",{"$f":"(O9-N9)/(O3-N3)","v":0.07200000000000002},{"$f":"(P9-O9)/(P3-O3)","v":0.06874999999999998},{"$f":"(Q9-P9)/(Q3-P3)","v":0.10888888888888888},{"$f":"(R9-Q9)/(R3-Q3)","v":0.25199999999999995},{"$f":"(S9-R9)/(S3-R3)","v":-0.05333333333333309},{"$f":"(V9-S9)/($V$3-$S$3)","v":0.03599999999999994},null,null,{"$f":"(W9-V9)/(W3-V3)","v":0.03700000000000001}]
[null,"VTS",55,{"$nulls":9},"b=",{"$f":"N9-N10*N3","v":3.3900000000000006},{"$f":"O9-O10*O3","v":3.3412499999999996},{"$f":"P9-P10*P3","v":3.622222222222222},{"$f":"Q9-Q10*Q3","v":3.336},{"$f":"R9-R10*R3","v":5.473333333333331},{"$f":"S9-S10*$S$3","v":4.580000000000001},null,null,{"$f":"V9-V10*V3","v":4.56}]
[null,"Q",null,{"v":2,"d":"2.00"},2.32,3.14,3.15,4.36,4.72,5.57,5.49,null,"weryfikacja"]
[null,"COP45-55",null,{"$f":"IF(Dane!$G$7>=55,D15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*D15+(1-(Dane!$G$7-45)/10)*D10,(Dane!$G$7-35)/10*D10+(1-(Dane!$G$7-35)/10)*D6))","v":{"v":1.332,"d":"1.33"}},{"$f":"IF(Dane!$G$7>=55,E15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*E15+(1-(Dane!$G$7-45)/10)*E10,(Dane!$G$7-35)/10*E10+(1-(Dane!$G$7-35)/10)*E6))","v":{"v":1.4940000000000002,"d":"1.49"}},{"$f":"IF(Dane!$G$7>=55,F15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*F15+(1-(Dane!$G$7-45)/10)*F10,(Dane!$G$7-35)/10*F10+(1-(Dane!$G$7-35)/10)*F6))","v":{"v":1.8479999999999999,"d":"1.85"}},{"$f":"IF(Dane!$G$7>=55,G15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*G15+(1-(Dane!$G$7-45)/10)*G10,(Dane!$G$7-35)/10*G10+(1-(Dane!$G$7-35)/10)*G6))","v":{"v":2.528,"d":"2.53"}},{"$f":"IF(Dane!$G$7>=55,H15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*H15+(1-(Dane!$G$7-45)/10)*H10,(Dane!$G$7-35)/10*H10+(1-(Dane!$G$7-35)/10)*H6))","v":{"v":2.7560000000000002,"d":"2.76"}},{"$f":"IF(Dane!$G$7>=55,I15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*I15+(1-(Dane!$G$7-45)/10)*I10,(Dane!$G$7-35)/10*I10+(1-(Dane!$G$7-35)/10)*I6))","v":{"v":2.822,"d":"2.82"}},{"$f":"IF(Dane!$G$7>=55,J15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*J15+(1-(Dane!$G$7-45)/10)*J10,(Dane!$G$7-35)/10*J10+(1-(Dane!$G$7-35)/10)*J6))","v":{"v":2.9479999999999995,"d":"2.95"}},{"$f":"IF(Dane!$G$7>=55,K15,IF(Dane!$G$7>=45,(Dane!$G$7-45)/10*K15+(1-(Dane!$G$7-45)/10)*K10,(Dane!$G$7-35)/10*K10+(1-(Dane!$G$7-35)/10)*K6))","v":{"v":3.164,"d":"3.16"}},null,"COP=",{"$f":"N10*N3+N11","v":1.9500000000000002},{"$f":"O10*O3+O11","v":2.31},2.8599999999999994,3.84,5.1,4.94,{"$f":"T9","v":5.0120000000000005},{"$f":"U9","v":5.12},5.3,{"$f":"W9","v":5.67}]
[{"$nulls":3},{"$f":"D12","v":{"v":2,"d":"2.00"}},{"$f":"E12","v":2.32},3.14,3.15,4.36,4.72,5.57,5.49,null,45,-20,-15,-7,2,7,10,12,15,20,30]
[null,"COP55",null,1.11,1.11,1.38,1.88,2.42,2.48,2.48,2.66,null,"Q",{"$f":"D9*Dane!$E$26","v":2.7},{"$f":"E9*Dane!$E$26","v":3.26},{"$f":"F9*Dane!$E$26","v":4.41},{"$f":"G9*Dane!$E$26","v":4.42},{"$f":"H9*Dane!$E$26","v":4.79},{"$f":"I9*Dane!$E$26","v":5.19},{"$f":"S16*T14+S17","v":5.376},{"$f":"$S$16*U14+$S$17","v":5.655},{"$f":"J9*Dane!$E$26","v":6.12},{"$f":"K9*Dane!$E$26","v":6.03}]
[null,"Czynnik",{"$nulls":3},"R32",{"$nulls":6},"a=",{"$f":"(O15-N15)/(O3-N3)","v":0.11199999999999992},{"$f":"(P15-O15)/(P3-O3)","v":0.14375000000000004},{"$f":"(Q15-P15)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R15-Q15)/(R3-Q3)","v":0.07400000000000002},{"$f":"(S15-R15)/(S3-R3)","v":0.13333333333333344},{"$f":"(V15-S15)/($V$3-$S$3)","v":0.09299999999999997},null,null,{"$f":"(W15-V15)/(W14-V14)","v":-0.008999999999999985}]
[null,"Napełnienie",{"$nulls":3},0.95,"kg",{"$nulls":5},"b=",{"$f":"N15-N16*N3","v":4.939999999999999},{"$f":"O15-O16*O3","v":5.416250000000001},{"$f":"P15-P16*P3","v":4.417777777777777},{"$f":"Q15-Q16*Q3","v":4.272},{"$f":"R15-R16*R3","v":3.856666666666666},{"$f":"S15-S16*$S$3","v":4.260000000000001},null,null,{"$f":"V15-V16*V14","v":6.3}]
[null,"Moc akustyczna wg ErP A7/W55",{"$nulls":3},62,{"$nulls":6},"weryfikacja"]
[null,"Moc akustyczna w nocy",{"$nulls":3},60,{"$nulls":6},"Q=",{"$f":"N16*N14+N17","v":2.7},{"$f":"O16*O14+O17","v":3.26},4.41,4.42,4.79,5.19,{"$f":"T15","v":5.376},{"$f":"U15","v":5.655},6.12,{"$f":"W15","v":6.03}]
[null,"Moc akustyczna maksymalna A7/W55",{"$nulls":3},66,{"$nulls":6},"COP",{"$f":"D10","v":1.48},1.75,2.16,2.96,2.98,3.05,{"$f":"T14*S21+S22","v":3.0919999999999996},{"$f":"U14*S21+S22","v":3.155},{"$f":"J10","v":3.26},{"$f":"K10","v":3.5}]
[{"$nulls":12},"a=",{"$f":"(O20-N20)/(O14-N14)","v":0.054000000000000006},{"$f":"(P20-O20)/(P14-O14)","v":0.05125000000000002},{"$f":"(Q20-P20)/(Q14-P14)","v":0.08888888888888886},{"$f":"(R20-Q20)/(R14-Q14)","v":4.0000000000000036E-3},{"$f":"(S20-R20)/(S14-R14)","v":0.02333333333333328},{"$f":"(V20-S20)/($V$3-$S$3)","v":0.020999999999999998},null,null,{"$f":"(W20-V20)/(W14-V14)","v":0.02400000000000002}]
[null,"COP A7/W35  A2/W35  A7/W35",{"$nulls":10},"b=",{"$f":"N20-N21*N14","v":2.56},{"$f":"O20-O21*O14","v":2.5187500000000003},{"$f":"P20-P21*P14","v":2.782222222222222},{"$f":"Q20-Q21*Q14","v":2.952},{"$f":"R20-R21*R14","v":2.816666666666667},{"$f":"S20-S21*$S$3","v":2.84},null,null,{"$f":"V20-V21*V14","v":2.7799999999999994}]
[null,{"$f":"F6&\" | \"&G6&\" | \"&H6","v":"2,86 | 3,84 | 5,1"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N21*N14+N22","v":1.48},{"$f":"O21*O14+O22","v":1.75},2.16,2.96,2.98,3.05,{"$f":"T20","v":3.0919999999999996},{"$f":"U20","v":3.155},3.26,{"$f":"W20","v":3.5}]
[null,26907,{"$nulls":10},55,-20,-15,-7,2,7,10,12,15,20,30]
[null,{"$f":"D5+6","v":8.45},{"$nulls":10},"Q",{"$f":"D14*Dane!$E$26","v":{"v":2,"d":"2.00"}},{"$f":"E14*Dane!$E$26","v":2.32},{"$f":"F14*Dane!$E$26","v":3.14},{"$f":"G14*Dane!$E$26","v":3.15},{"$f":"H14*Dane!$E$26","v":4.36},{"$f":"I14*Dane!$E$26","v":4.72},{"$f":"S27*T25+S28","v":4.89},{"$f":"S27*U25+S28","v":5.145},{"$f":"J14*Dane!$E$26","v":5.57},{"$f":"K14*Dane!$E$26","v":5.49}]
[null,{"$f":"D14+6","v":{"v":8,"d":"8.00"}},{"$nulls":10},"a=",{"$f":"(O26-N26)/(O3-N3)","v":0.06399999999999997},{"$f":"(P26-O26)/(P3-O3)","v":0.10250000000000004},{"$f":"(Q26-P26)/(Q3-P3)","v":1.1111111111110875E-3},{"$f":"(R26-Q26)/(R3-Q3)","v":0.24200000000000008},{"$f":"(S26-R26)/(S3-R3)","v":0.11999999999999982},{"$f":"(V26-S26)/(V3-S3)","v":0.08500000000000005},null,null,{"$f":"(W26-V26)/(W25-V25)","v":-0.008000000000000007}]
[null,{"$f":"IF(Bilans!C3=\"Ogrzewanie podłogowe\",B26,IF(Bilans!C3=\"Grzejniki niskotemperaturowe 55/45\",B27,B29))","v":8.45},{"$nulls":10},"b=",{"$f":"N26-N27*N3","v":3.2799999999999994},3.8575000000000004,3.147777777777778,2.666,3.5200000000000014,3.869999999999999,null,null,{"$f":"V26-V27*V25","v":5.73}]
[null,{"$f":"D9+6","v":8.7},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"Q=",{"$f":"N27*N25+N28","v":2},{"$f":"O27*O25+O28","v":2.32},3.14,3.15,4.36,4.72,{"$f":"T26","v":4.89},{"$f":"U26","v":5.145},5.57,{"$f":"W26","v":5.49}]
[{"$nulls":12},"COP",{"$f":"D13","v":{"v":1.332,"d":"1.33"}},{"v":1.4940000000000002,"d":"1.49"},{"v":1.8479999999999999,"d":"1.85"},{"v":2.528,"d":"2.53"},{"v":2.7560000000000002,"d":"2.76"},{"v":2.822,"d":"2.82"},{"$f":"T25*S32+S33","v":2.8472},{"$f":"U25*S32+S33","v":2.885},{"$f":"J13","v":2.9479999999999995},{"$f":"K13","v":3.164}]
[{"$nulls":12},"a=",{"$f":"(O31-N31)/(O25-N25)","v":0.032400000000000026},{"$f":"(P31-O31)/(P25-O25)","v":0.044249999999999956},{"$f":"(Q31-P31)/(Q25-P25)","v":0.07555555555555557},{"$f":"(R31-Q31)/(R25-Q25)","v":0.04560000000000004},{"$f":"(S31-R31)/(S25-R25)","v":0.021999999999999947},{"$f":"(V31-S31)/($V$3-$S$3)","v":0.012599999999999945},null,null,{"$f":"(W31-V31)/(W25-V25)","v":0.021600000000000064}]
[null,"System ogrzewania",{"$nulls":10},"b=",{"$f":"N31-N32*N25","v":1.9800000000000006},{"$f":"O31-O32*O25","v":2.1577499999999996},{"$f":"P31-P32*P25","v":2.376888888888889},{"$f":"Q31-Q32*Q25","v":2.4368},{"$f":"R31-R32*R25","v":2.6020000000000008},{"$f":"S31-S32*$S$3","v":2.6960000000000006},null,null,{"$f":"V31-V32*V25","v":2.5159999999999982}]
[null,{"$f":"Dane!E5","v":"Ogrzewanie podłogowe"},{"$nulls":10},"weryfikacja"]
[{"$nulls":12},"COP=",{"$f":"N32*N25+N33","v":1.332},{"$f":"O32*O25+O33","v":1.4940000000000002},1.8479999999999999,2.528,2.7560000000000002,2.822,{"$f":"T31","v":2.8472},{"$f":"U31","v":2.885},2.9479999999999995,{"$f":"W31","v":3.164}]
[]
[null,"Budynek",null,-20,-15,-7,2,7,10,12,15,20,30]
[null,"Qbudynek=",null,{"$f":"Budynek!D23","v":5.418181818181818},{"$f":"Budynek!D22","v":4.740909090909091},{"$f":"Budynek!D21","v":3.6572727272727272},{"$f":"Budynek!D20","v":2.4381818181818184},{"$f":"Budynek!D19","v":1.7609090909090914},{"$f":"Budynek!D18","v":1.354545454545455},{"$f":"Budynek!D17","v":1.0836363636363642},{"$f":"Budynek!D16","v":0.6772727272727277}]
[null,"a=",{"$f":"Budynek!D11","v":-0.13545454545454544}]
[null,"b=",{"$f":"Budynek!D12","v":2.7090909090909094}]
[null,"Sprawdzanie punktów przecięcia mocy budynku i mocy pompy ciepła"]
[null,"x=",null,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(N6-$C$40)/($C$39-N5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(N28-$C$40)/($C$39-N27),(N17-$C$40)/($C$39-N16)))","v":-7.606177606177605},-8.31588132635253,-8.794288736118457,-2.734864300626304,-0.5424286228632544,-12.28187538332234,{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.28187538332234},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(S6-$C$40)/($C$39-S5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(S28-$C$40)/($C$39-S27),(S17-$C$40)/($C$39-S16)))","v":-12.28187538332234},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.56848443313105},{"$f":"IF($B$34=\"Ogrzewanie podłogowe\",(V6-$C$40)/($C$39-V5),IF($B$34=\"Grzejniki niskotemperaturowe 55/45\",(V28-$C$40)/($C$39-V27),(V17-$C$40)/($C$39-V16)))","v":-49.56848443313105}]
[{"$nulls":3},{"$f":"IF(D42>D37,IF(D42<E37,D42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(E42>E37,IF(E42<F37,E42,\"brak\"),\"brak\")","v":-8.31588132635253},{"$f":"IF(F42>F37,IF(F42<G37,F42,\"brak\"),\"brak\")","v":"brak"},{"$f":"IF(G42>G37,IF(G42<H37,G42,\"brak\"),\"brak\")","v":"brak"},"brak","brak","brak","brak","brak","brak"]
[null,"PUNKT BIW 35",null,{"$f":"MIN(D43:M43)","v":-8.31588132635253},{"$f":"IF(D44=0,-20,ROUND(D44,1))","v":-8.3}]
[]
[null,"Klasa efektywności energetycznej ogrzewania pomieszczeń"]
[null,"Klimat umiarkowany, zastosowanie niskotemperaturowe",{"$nulls":5},"A+++"]
[null,"Klimat umiarkowany, zastosowanie średniotemperaturowe",{"$nulls":5},"A++"]